Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.11% first-year return on $72,450 initial cash invested.
4.11%
Cash On Cash
7.1%
Cap Rate
1.23
DSCR
$2,791
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,791
Total Expenses
$2,543
Mortgage P&I
59%
$1,653
Property Taxes
2%
$42
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0