Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.88% first-year return on $69,531 initial cash invested.
2.88%
Cash On Cash
7.18%
Cap Rate
1.19
DSCR
$3,021
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $2,854 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,531
Downpayment
20%
$66,220
Closing costs
1%
$3,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,021
Total Expenses
$2,854
Mortgage P&I
55%
$1,663
Property Taxes
9%
$275
Home Insurance
4%
$121
HOA
0%
$10
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0