Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.45% first-year return on $66,549 initial cash invested.
0.45%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$2,738
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $2,713 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,549
Downpayment
20%
$63,380
Closing costs
1%
$3,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,738
Total Expenses
$2,713
Mortgage P&I
58%
$1,590
Property Taxes
11%
$295
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0