Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.83% first-year return on $69,300 initial cash invested.
3.83%
Cash On Cash
7.25%
Cap Rate
1.23
DSCR
$2,975
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,975
Total Expenses
$2,754
Mortgage P&I
55%
$1,625
Property Taxes
4%
$119
Home Insurance
4%
$116
HOA
4%
$120
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0