Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.3% first-year return on $68,250 initial cash invested.
8.3%
Cash On Cash
8.48%
Cap Rate
1.4
DSCR
$3,634
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $3,162 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,634
Total Expenses
$3,162
Mortgage P&I
45%
$1,643
Property Taxes
13%
$460
Home Insurance
3%
$114
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0