Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.27% first-year return on $68,250 initial cash invested.
4.27%
Cash On Cash
7.26%
Cap Rate
1.25
DSCR
$2,972
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,972
Total Expenses
$2,729
Mortgage P&I
53%
$1,575
Property Taxes
9%
$267
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0