Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.38% first-year return on $66,129 initial cash invested.
9.38%
Cash On Cash
8.52%
Cap Rate
1.44
DSCR
$3,243
Rent
$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,243
Total Expenses
$2,726
Mortgage P&I
48%
$1,557
Property Taxes
6%
$200
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0