Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.97% first-year return on $67,809 initial cash invested.
0.97%
Cash On Cash
6.58%
Cap Rate
1.13
DSCR
$2,934
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,934
Total Expenses
$2,879
Mortgage P&I
53%
$1,569
Property Taxes
15%
$430
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0