Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.02% first-year return on $67,200 initial cash invested.
3.02%
Cash On Cash
7.2%
Cap Rate
1.18
DSCR
$2,589
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $2,420 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,589
Total Expenses
$2,420
Mortgage P&I
63%
$1,623
Property Taxes
1%
$13
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0