Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.45% first-year return on $69,184 initial cash invested.
2.45%
Cash On Cash
7.08%
Cap Rate
1.17
DSCR
$2,850
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $2,709 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,184
Downpayment
20%
$65,890
Closing costs
1%
$3,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$2,709
Mortgage P&I
58%
$1,661
Property Taxes
7%
$193
Home Insurance
4%
$115
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0