Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.42% first-year return on $69,216 initial cash invested.
4.42%
Cash On Cash
7.6%
Cap Rate
1.26
DSCR
$3,640
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $3,385 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,216
Downpayment
20%
$65,920
Closing costs
1%
$3,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,640
Total Expenses
$3,385
Mortgage P&I
45%
$1,651
Property Taxes
18%
$666
Home Insurance
3%
$122
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0