Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.03% first-year return on $68,502 initial cash invested.
3.03%
Cash On Cash
7.25%
Cap Rate
1.19
DSCR
$2,717
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,717 income − $2,544 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,502
Downpayment
20%
$65,240
Closing costs
1%
$3,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,717
Total Expenses
$2,544
Mortgage P&I
61%
$1,663
Property Taxes
2%
$55
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0