Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.03% first-year return on $73,374 initial cash invested.
0.03%
Cash On Cash
6.67%
Cap Rate
1.09
DSCR
$3,205
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $3,203 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,374
Downpayment
20%
$69,880
Closing costs
1%
$3,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,205
Total Expenses
$3,203
Mortgage P&I
56%
$1,779
Property Taxes
15%
$471
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0