Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.98% first-year return on $71,379 initial cash invested.
3.98%
Cash On Cash
7.26%
Cap Rate
1.23
DSCR
$2,909
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,909 income − $2,672 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,909
Total Expenses
$2,672
Mortgage P&I
58%
$1,674
Property Taxes
4%
$123
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$175
Maintenance
5%
$145
Other
0%
$0