Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.19% first-year return on $69,972 initial cash invested.
7.19%
Cash On Cash
8.63%
Cap Rate
1.34
DSCR
$3,903
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $3,484 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,972
Downpayment
20%
$66,640
Closing costs
1%
$3,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,903
Total Expenses
$3,484
Mortgage P&I
46%
$1,783
Property Taxes
15%
$573
Home Insurance
3%
$114
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0