Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.17% first-year return on $66,486 initial cash invested.
1.17%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$2,602
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $2,537 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,486
Downpayment
20%
$63,320
Closing costs
1%
$3,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,602
Total Expenses
$2,537
Mortgage P&I
60%
$1,571
Property Taxes
7%
$180
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0