Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.62% first-year return on $68,250 initial cash invested.
2.62%
Cash On Cash
7.26%
Cap Rate
1.18
DSCR
$3,132
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $2,983 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,132
Total Expenses
$2,983
Mortgage P&I
53%
$1,659
Property Taxes
13%
$395
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0