Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.31% first-year return on $64,050 initial cash invested.
1.31%
Cash On Cash
6.6%
Cap Rate
1.13
DSCR
$2,495
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,495
Total Expenses
$2,425
Mortgage P&I
59%
$1,482
Property Taxes
7%
$186
Home Insurance
4%
$107
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0