Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.59% first-year return on $66,150 initial cash invested.
6.59%
Cash On Cash
8.59%
Cap Rate
1.31
DSCR
$3,321
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $2,958 expenses = $363 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,321
Total Expenses
$2,958
Mortgage P&I
52%
$1,725
Property Taxes
8%
$260
Home Insurance
3%
$110
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0