Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.95% first-year return on $70,329 initial cash invested.
9.95%
Cash On Cash
8.82%
Cap Rate
1.44
DSCR
$3,424
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $2,841 expenses = $583 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,424
Total Expenses
$2,841
Mortgage P&I
50%
$1,707
Property Taxes
3%
$95
Home Insurance
3%
$117
HOA
1%
$33
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0