Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.27% first-year return on $71,190 initial cash invested.
6.27%
Cash On Cash
8.02%
Cap Rate
1.31
DSCR
$3,254
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $2,882 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,254
Total Expenses
$2,882
Mortgage P&I
53%
$1,732
Property Taxes
6%
$185
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0