Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.28% first-year return on $68,292 initial cash invested.
0.28%
Cash On Cash
7.21%
Cap Rate
1.09
DSCR
$2,776
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,760 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,292
Downpayment
20%
$65,040
Closing costs
1%
$3,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,776
Total Expenses
$2,760
Mortgage P&I
65%
$1,798
Property Taxes
4%
$113
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0