Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.24% first-year return on $66,990 initial cash invested.
2.24%
Cash On Cash
6.94%
Cap Rate
1.17
DSCR
$2,777
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,777 income − $2,652 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,777
Total Expenses
$2,652
Mortgage P&I
57%
$1,580
Property Taxes
9%
$237
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0