Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.9% first-year return on $71,736 initial cash invested.
0.9%
Cash On Cash
6.61%
Cap Rate
1.11
DSCR
$2,591
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,591 income − $2,537 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,736
Downpayment
20%
$68,320
Closing costs
1%
$3,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,591
Total Expenses
$2,537
Mortgage P&I
66%
$1,698
Property Taxes
2%
$44
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0