Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.39% first-year return on $67,284 initial cash invested.
0.39%
Cash On Cash
6.69%
Cap Rate
1.1
DSCR
$2,727
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $2,705 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,284
Downpayment
20%
$64,080
Closing costs
1%
$3,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,727
Total Expenses
$2,705
Mortgage P&I
60%
$1,627
Property Taxes
9%
$243
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0