Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.34% first-year return on $70,392 initial cash invested.
6.34%
Cash On Cash
7.93%
Cap Rate
1.33
DSCR
$3,651
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $3,279 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,651
Total Expenses
$3,279
Mortgage P&I
45%
$1,659
Property Taxes
14%
$514
Home Insurance
4%
$140
HOA
0%
$16
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0