Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.93% first-year return on $67,158 initial cash invested.
3.93%
Cash On Cash
7.23%
Cap Rate
1.23
DSCR
$2,884
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,884
Total Expenses
$2,664
Mortgage P&I
54%
$1,563
Property Taxes
7%
$196
Home Insurance
4%
$116
HOA
1%
$40
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0