Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.72% first-year return on $68,628 initial cash invested.
4.72%
Cash On Cash
7.57%
Cap Rate
1.27
DSCR
$3,427
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,427 income − $3,157 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,628
Downpayment
20%
$65,360
Closing costs
1%
$3,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,427
Total Expenses
$3,157
Mortgage P&I
47%
$1,620
Property Taxes
15%
$527
Home Insurance
3%
$119
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0