Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.57% first-year return on $66,528 initial cash invested.
3.57%
Cash On Cash
7.52%
Cap Rate
1.21
DSCR
$3,045
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $2,847 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,528
Downpayment
20%
$63,360
Closing costs
1%
$3,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,045
Total Expenses
$2,847
Mortgage P&I
54%
$1,634
Property Taxes
9%
$289
Home Insurance
4%
$112
HOA
1%
$21
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0