Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.55% first-year return on $66,465 initial cash invested.
4.55%
Cash On Cash
7.7%
Cap Rate
1.23
DSCR
$2,674
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,674
Total Expenses
$2,422
Mortgage P&I
62%
$1,646
Property Taxes
0%
$6
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0