Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.05% first-year return on $68,355 initial cash invested.
0.05%
Cash On Cash
6.25%
Cap Rate
1.08
DSCR
$2,418
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,418
Total Expenses
$2,415
Mortgage P&I
65%
$1,571
Property Taxes
4%
$96
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0