Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.92% first-year return on $69,342 initial cash invested.
1.92%
Cash On Cash
6.92%
Cap Rate
1.15
DSCR
$2,780
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $2,669 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,342
Downpayment
20%
$66,040
Closing costs
1%
$3,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,780
Total Expenses
$2,669
Mortgage P&I
60%
$1,655
Property Taxes
6%
$176
Home Insurance
4%
$115
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0