Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.71% first-year return on $68,523 initial cash invested.
2.71%
Cash On Cash
7.17%
Cap Rate
1.19
DSCR
$3,264
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $3,109 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,523
Downpayment
20%
$65,260
Closing costs
1%
$3,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,264
Total Expenses
$3,109
Mortgage P&I
50%
$1,631
Property Taxes
9%
$279
Home Insurance
3%
$108
HOA
7%
$243
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0