Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.38% first-year return on $66,843 initial cash invested.
4.38%
Cash On Cash
7.55%
Cap Rate
1.25
DSCR
$3,168
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $2,924 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,843
Downpayment
20%
$63,660
Closing costs
1%
$3,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,168
Total Expenses
$2,924
Mortgage P&I
51%
$1,600
Property Taxes
12%
$389
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0