Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.83% first-year return on $66,990 initial cash invested.
1.83%
Cash On Cash
7.07%
Cap Rate
1.14
DSCR
$2,705
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,705 income − $2,603 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,705
Total Expenses
$2,603
Mortgage P&I
61%
$1,642
Property Taxes
5%
$147
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0