Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.15% first-year return on $72,366 initial cash invested.
3.15%
Cash On Cash
7.73%
Cap Rate
1.18
DSCR
$3,015
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $2,825 expenses = $190 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,366
Downpayment
20%
$68,920
Closing costs
1%
$3,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,015
Total Expenses
$2,825
Mortgage P&I
62%
$1,878
Property Taxes
1%
$40
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0