Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.51% first-year return on $65,079 initial cash invested.
2.51%
Cash On Cash
7.79%
Cap Rate
1.18
DSCR
$3,361
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,361 income − $3,225 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,361
Total Expenses
$3,225
Mortgage P&I
51%
$1,707
Property Taxes
16%
$536
Home Insurance
3%
$108
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0