Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.91% first-year return on $71,400 initial cash invested.
0.91%
Cash On Cash
6.78%
Cap Rate
1.12
DSCR
$3,073
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,073 income − $3,019 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,073
Total Expenses
$3,019
Mortgage P&I
56%
$1,714
Property Taxes
13%
$387
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0