Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.15% first-year return on $62,937 initial cash invested.
7.15%
Cash On Cash
8.41%
Cap Rate
1.35
DSCR
$3,376
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $3,001 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,937
Downpayment
20%
$59,940
Closing costs
1%
$2,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,376
Total Expenses
$3,001
Mortgage P&I
46%
$1,557
Property Taxes
14%
$460
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0