Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.71% first-year return on $69,027 initial cash invested.
2.71%
Cash On Cash
6.93%
Cap Rate
1.19
DSCR
$2,976
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,027
Downpayment
20%
$65,740
Closing costs
1%
$3,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,976
Total Expenses
$2,820
Mortgage P&I
54%
$1,593
Property Taxes
11%
$336
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0