Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.53% first-year return on $72,807 initial cash invested.
0.53%
Cash On Cash
6.46%
Cap Rate
1.1
DSCR
$2,678
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,807
Downpayment
20%
$69,340
Closing costs
1%
$3,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,678
Total Expenses
$2,646
Mortgage P&I
64%
$1,701
Property Taxes
4%
$110
Home Insurance
5%
$126
HOA
0%
$12
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0