Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.73% first-year return on $68,859 initial cash invested.
0.73%
Cash On Cash
6.45%
Cap Rate
1.12
DSCR
$2,953
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,859
Downpayment
20%
$65,580
Closing costs
1%
$3,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,953
Total Expenses
$2,911
Mortgage P&I
53%
$1,572
Property Taxes
15%
$454
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0