Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.33% first-year return on $61,948 initial cash invested.
0.33%
Cash On Cash
6.44%
Cap Rate
1.09
DSCR
$2,193
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,176 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,948
Downpayment
20%
$58,998
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$2,176
Mortgage P&I
66%
$1,455
Property Taxes
2%
$39
Home Insurance
5%
$103
HOA
0%
$8
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0