Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.42% first-year return on $65,940 initial cash invested.
7.42%
Cash On Cash
8.16%
Cap Rate
1.38
DSCR
$3,556
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $3,148 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,940
Downpayment
20%
$62,800
Closing costs
1%
$3,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,556
Total Expenses
$3,148
Mortgage P&I
44%
$1,548
Property Taxes
8%
$296
Home Insurance
4%
$129
HOA
7%
$250
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0