Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.51% first-year return on $72,198 initial cash invested.
3.51%
Cash On Cash
7.06%
Cap Rate
1.22
DSCR
$3,040
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,198
Downpayment
20%
$68,760
Closing costs
1%
$3,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,040
Total Expenses
$2,829
Mortgage P&I
55%
$1,659
Property Taxes
8%
$250
Home Insurance
4%
$122
HOA
0%
$8
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0