Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.91% first-year return on $68,376 initial cash invested.
0.91%
Cash On Cash
6.64%
Cap Rate
1.12
DSCR
$2,949
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,376
Downpayment
20%
$65,120
Closing costs
1%
$3,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,949
Total Expenses
$2,897
Mortgage P&I
54%
$1,604
Property Taxes
14%
$413
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0