Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.87% first-year return on $68,250 initial cash invested.
2.87%
Cash On Cash
7.02%
Cap Rate
1.19
DSCR
$2,869
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,869
Total Expenses
$2,706
Mortgage P&I
56%
$1,595
Property Taxes
9%
$252
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0