Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.34% first-year return on $63,399 initial cash invested.
6.34%
Cash On Cash
7.97%
Cap Rate
1.31
DSCR
$2,836
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $2,501 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,836
Total Expenses
$2,501
Mortgage P&I
54%
$1,527
Property Taxes
4%
$126
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0