Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.37% first-year return on $68,292 initial cash invested.
0.37%
Cash On Cash
6.41%
Cap Rate
1.1
DSCR
$2,784
Rent
$21
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,292
Downpayment
20%
$65,040
Closing costs
1%
$3,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,784
Total Expenses
$2,763
Mortgage P&I
57%
$1,576
Property Taxes
13%
$350
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0