Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.49% first-year return on $68,565 initial cash invested.
1.49%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$2,452
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,565
Downpayment
20%
$65,300
Closing costs
1%
$3,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$2,367
Mortgage P&I
65%
$1,596
Property Taxes
0%
$4
Home Insurance
5%
$116
HOA
1%
$13
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0