Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.41% first-year return on $69,468 initial cash invested.
5.41%
Cash On Cash
8.44%
Cap Rate
1.28
DSCR
$3,919
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,919 income − $3,606 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,468
Downpayment
20%
$66,160
Closing costs
1%
$3,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,919
Total Expenses
$3,606
Mortgage P&I
46%
$1,819
Property Taxes
5%
$187
Home Insurance
2%
$80
HOA
13%
$501
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0