Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.62% first-year return on $68,250 initial cash invested.
4.62%
Cash On Cash
7.99%
Cap Rate
1.26
DSCR
$3,713
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,713 income − $3,450 expenses = $263 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,713
Total Expenses
$3,450
Mortgage P&I
46%
$1,715
Property Taxes
18%
$655
Home Insurance
3%
$114
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0