Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.88% first-year return on $67,179 initial cash invested.
7.88%
Cash On Cash
8.34%
Cap Rate
1.37
DSCR
$3,261
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $2,820 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,261
Total Expenses
$2,820
Mortgage P&I
50%
$1,620
Property Taxes
7%
$240
Home Insurance
3%
$112
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0