Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.62% first-year return on $68,250 initial cash invested.
1.62%
Cash On Cash
7.05%
Cap Rate
1.14
DSCR
$2,721
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $2,629 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,721
Total Expenses
$2,629
Mortgage P&I
62%
$1,682
Property Taxes
5%
$126
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0