Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.79% first-year return on $69,090 initial cash invested.
8.79%
Cash On Cash
8.44%
Cap Rate
1.4
DSCR
$3,187
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $2,681 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,187
Total Expenses
$2,681
Mortgage P&I
52%
$1,648
Property Taxes
2%
$72
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0