Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.43% first-year return on $66,465 initial cash invested.
0.43%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$2,531
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $2,507 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,531
Total Expenses
$2,507
Mortgage P&I
62%
$1,576
Property Taxes
6%
$156
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0