Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.05% first-year return on $69,825 initial cash invested.
0.05%
Cash On Cash
6.59%
Cap Rate
1.1
DSCR
$3,146
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $3,143 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,825
Downpayment
20%
$66,500
Closing costs
1%
$3,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,146
Total Expenses
$3,143
Mortgage P&I
53%
$1,665
Property Taxes
17%
$546
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0