Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.85% first-year return on $71,295 initial cash invested.
4.85%
Cash On Cash
7.4%
Cap Rate
1.26
DSCR
$2,885
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,885 income − $2,597 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,295
Downpayment
20%
$67,900
Closing costs
1%
$3,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,885
Total Expenses
$2,597
Mortgage P&I
58%
$1,661
Property Taxes
2%
$68
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0