Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.35% first-year return on $69,300 initial cash invested.
5.35%
Cash On Cash
7.72%
Cap Rate
1.28
DSCR
$3,213
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $2,904 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,213
Total Expenses
$2,904
Mortgage P&I
51%
$1,652
Property Taxes
9%
$300
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0