Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.94% first-year return on $71,736 initial cash invested.
1.94%
Cash On Cash
6.94%
Cap Rate
1.16
DSCR
$3,018
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $2,902 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,018
Total Expenses
$2,902
Mortgage P&I
57%
$1,710
Property Taxes
9%
$285
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0