Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.6% first-year return on $67,452 initial cash invested.
7.6%
Cash On Cash
8.65%
Cap Rate
1.35
DSCR
$3,565
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,565 income − $3,138 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,452
Downpayment
20%
$64,240
Closing costs
1%
$3,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,565
Total Expenses
$3,138
Mortgage P&I
48%
$1,709
Property Taxes
11%
$387
Home Insurance
3%
$116
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0