Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.18% first-year return on $71,358 initial cash invested.
3.18%
Cash On Cash
7.32%
Cap Rate
1.19
DSCR
$2,893
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,893 income − $2,704 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,358
Downpayment
20%
$67,960
Closing costs
1%
$3,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,893
Total Expenses
$2,704
Mortgage P&I
60%
$1,740
Property Taxes
3%
$90
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0