Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.38% first-year return on $67,200 initial cash invested.
1.38%
Cash On Cash
6.87%
Cap Rate
1.13
DSCR
$2,633
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,633 income − $2,556 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,633
Total Expenses
$2,556
Mortgage P&I
62%
$1,623
Property Taxes
5%
$136
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0