Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.07% first-year return on $71,379 initial cash invested.
0.07%
Cash On Cash
7.18%
Cap Rate
1.08
DSCR
$2,859
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $2,855 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,859
Total Expenses
$2,855
Mortgage P&I
66%
$1,888
Property Taxes
4%
$104
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0