Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.24% first-year return on $71,400 initial cash invested.
3.24%
Cash On Cash
7.35%
Cap Rate
1.2
DSCR
$3,201
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,201
Total Expenses
$3,008
Mortgage P&I
54%
$1,730
Property Taxes
10%
$327
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0