Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.15% first-year return on $66,150 initial cash invested.
6.15%
Cash On Cash
8.06%
Cap Rate
1.3
DSCR
$3,021
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $2,682 expenses = $339 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,021
Total Expenses
$2,682
Mortgage P&I
54%
$1,626
Property Taxes
5%
$161
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0