Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.15% first-year return on $62,391 initial cash invested.
1.15%
Cash On Cash
6.84%
Cap Rate
1.12
DSCR
$2,489
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $2,429 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,391
Downpayment
20%
$59,420
Closing costs
1%
$2,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,489
Total Expenses
$2,429
Mortgage P&I
61%
$1,509
Property Taxes
5%
$113
Home Insurance
4%
$107
HOA
2%
$54
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0