Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.72% first-year return on $73,101 initial cash invested.
0.72%
Cash On Cash
7.17%
Cap Rate
1.12
DSCR
$3,700
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,700 income − $3,656 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,700
Total Expenses
$3,656
Mortgage P&I
50%
$1,852
Property Taxes
18%
$682
Home Insurance
3%
$122
HOA
1%
$38
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0