Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.1% first-year return on $69,678 initial cash invested.
0.1%
Cash On Cash
6.28%
Cap Rate
1.08
DSCR
$2,430
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,678
Downpayment
20%
$66,360
Closing costs
1%
$3,318
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$2,424
Mortgage P&I
66%
$1,609
Property Taxes
3%
$62
Home Insurance
5%
$120
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0