Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.42% first-year return on $66,255 initial cash invested.
3.42%
Cash On Cash
7.22%
Cap Rate
1.22
DSCR
$2,989
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $2,800 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,989
Total Expenses
$2,800
Mortgage P&I
52%
$1,560
Property Taxes
12%
$352
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0