Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.22% first-year return on $69,279 initial cash invested.
6.22%
Cash On Cash
8.03%
Cap Rate
1.3
DSCR
$3,072
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $2,713 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,072
Total Expenses
$2,713
Mortgage P&I
55%
$1,694
Property Taxes
3%
$104
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0