Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.04% first-year return on $72,450 initial cash invested.
1.04%
Cash On Cash
7.12%
Cap Rate
1.12
DSCR
$3,010
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $2,947 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,010
Total Expenses
$2,947
Mortgage P&I
61%
$1,835
Property Taxes
7%
$209
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0