Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.59% first-year return on $71,148 initial cash invested.
4.59%
Cash On Cash
7.53%
Cap Rate
1.25
DSCR
$3,084
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,084
Total Expenses
$2,812
Mortgage P&I
55%
$1,699
Property Taxes
5%
$157
Home Insurance
4%
$122
HOA
1%
$33
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0