Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.16% first-year return on $66,990 initial cash invested.
1.16%
Cash On Cash
7.13%
Cap Rate
1.12
DSCR
$2,760
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $2,695 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,760
Total Expenses
$2,695
Mortgage P&I
61%
$1,692
Property Taxes
6%
$173
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0