Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.81% first-year return on $66,612 initial cash invested.
0.81%
Cash On Cash
6.91%
Cap Rate
1.11
DSCR
$2,841
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,796 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,612
Downpayment
20%
$63,440
Closing costs
1%
$3,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,841
Total Expenses
$2,796
Mortgage P&I
58%
$1,640
Property Taxes
11%
$304
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0