Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.71% first-year return on $69,300 initial cash invested.
4.71%
Cash On Cash
8.22%
Cap Rate
1.24
DSCR
$3,383
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,383 income − $3,111 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,383
Total Expenses
$3,111
Mortgage P&I
54%
$1,820
Property Taxes
9%
$296
Home Insurance
3%
$116
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0