Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.97% first-year return on $71,904 initial cash invested.
5.97%
Cash On Cash
7.73%
Cap Rate
1.3
DSCR
$3,128
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $2,770 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,904
Downpayment
20%
$68,480
Closing costs
1%
$3,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,128
Total Expenses
$2,770
Mortgage P&I
54%
$1,693
Property Taxes
4%
$138
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0