Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.94% first-year return on $72,870 initial cash invested.
3.94%
Cash On Cash
7.56%
Cap Rate
1.23
DSCR
$3,443
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,443 income − $3,204 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,443
Total Expenses
$3,204
Mortgage P&I
52%
$1,775
Property Taxes
11%
$375
Home Insurance
4%
$121
HOA
1%
$38
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0