Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.15% first-year return on $71,400 initial cash invested.
4.15%
Cash On Cash
7.49%
Cap Rate
1.23
DSCR
$2,965
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,965 income − $2,718 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,965
Total Expenses
$2,718
Mortgage P&I
58%
$1,727
Property Taxes
3%
$102
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0