Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.08% first-year return on $64,155 initial cash invested.
4.08%
Cash On Cash
7.51%
Cap Rate
1.23
DSCR
$2,755
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,755 income − $2,537 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,155
Downpayment
20%
$61,100
Closing costs
1%
$3,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,755
Total Expenses
$2,537
Mortgage P&I
57%
$1,557
Property Taxes
3%
$89
Home Insurance
4%
$122
HOA
2%
$52
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0