Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.79% first-year return on $66,990 initial cash invested.
0.79%
Cash On Cash
6.75%
Cap Rate
1.11
DSCR
$2,616
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $2,572 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,616
Total Expenses
$2,572
Mortgage P&I
62%
$1,619
Property Taxes
6%
$160
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0