Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.02% first-year return on $62,181 initial cash invested.
6.02%
Cash On Cash
8.34%
Cap Rate
1.28
DSCR
$2,790
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $2,478 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$2,478
Mortgage P&I
58%
$1,607
Property Taxes
4%
$101
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0