Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.4% first-year return on $68,733 initial cash invested.
1.4%
Cash On Cash
6.89%
Cap Rate
1.13
DSCR
$2,709
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,629 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,733
Downpayment
20%
$65,460
Closing costs
1%
$3,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,709
Total Expenses
$2,629
Mortgage P&I
61%
$1,663
Property Taxes
5%
$143
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$163
Maintenance
5%
$135
Other
0%
$0