Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.77% first-year return on $67,179 initial cash invested.
1.77%
Cash On Cash
7.39%
Cap Rate
1.16
DSCR
$3,346
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $3,247 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,346
Total Expenses
$3,247
Mortgage P&I
51%
$1,703
Property Taxes
17%
$562
Home Insurance
3%
$112
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0