Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.27% first-year return on $70,140 initial cash invested.
0.27%
Cash On Cash
7.21%
Cap Rate
1.09
DSCR
$2,852
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $2,836 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,140
Downpayment
20%
$66,800
Closing costs
1%
$3,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,852
Total Expenses
$2,836
Mortgage P&I
65%
$1,849
Property Taxes
4%
$124
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0