Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.42% first-year return on $66,276 initial cash invested.
0.42%
Cash On Cash
6.56%
Cap Rate
1.1
DSCR
$2,748
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,725 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,748
Total Expenses
$2,725
Mortgage P&I
57%
$1,566
Property Taxes
12%
$333
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0