Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.68% first-year return on $69,090 initial cash invested.
7.68%
Cash On Cash
8.22%
Cap Rate
1.38
DSCR
$3,520
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $3,078 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,520
Total Expenses
$3,078
Mortgage P&I
47%
$1,637
Property Taxes
12%
$411
Home Insurance
3%
$115
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0