Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.44% first-year return on $68,460 initial cash invested.
3.44%
Cash On Cash
6.95%
Cap Rate
1.21
DSCR
$2,717
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,460
Downpayment
20%
$65,200
Closing costs
1%
$3,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,717
Total Expenses
$2,521
Mortgage P&I
57%
$1,556
Property Taxes
5%
$127
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0