Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.49% first-year return on $68,355 initial cash invested.
0.49%
Cash On Cash
6.32%
Cap Rate
1.1
DSCR
$2,432
Rent
$28
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
6.0%
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
$2,432
Total Expenses
$2,404
Mortgage P&I
64%
$1,565
Property Taxes
4%
$90
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0