Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.86% first-year return on $66,906 initial cash invested.
8.86%
Cash On Cash
8.44%
Cap Rate
1.42
DSCR
$3,294
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,294
Total Expenses
$2,800
Mortgage P&I
48%
$1,583
Property Taxes
7%
$246
Home Insurance
3%
$114
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0