Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.61% first-year return on $69,888 initial cash invested.
5.61%
Cash On Cash
7.87%
Cap Rate
1.29
DSCR
$3,281
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,281 income − $2,954 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,888
Downpayment
20%
$66,560
Closing costs
1%
$3,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,281
Total Expenses
$2,954
Mortgage P&I
52%
$1,692
Property Taxes
9%
$292
Home Insurance
4%
$117
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0