Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.85% first-year return on $68,250 initial cash invested.
3.85%
Cash On Cash
7.39%
Cap Rate
1.22
DSCR
$2,839
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $2,620 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,839
Total Expenses
$2,620
Mortgage P&I
58%
$1,640
Property Taxes
5%
$128
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0