Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.04% first-year return on $68,250 initial cash invested.
4.04%
Cash On Cash
7.77%
Cap Rate
1.23
DSCR
$3,174
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $2,944 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,174
Total Expenses
$2,944
Mortgage P&I
54%
$1,715
Property Taxes
9%
$290
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0