Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.55% first-year return on $65,919 initial cash invested.
0.55%
Cash On Cash
6.57%
Cap Rate
1.12
DSCR
$3,004
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $2,974 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,919
Downpayment
20%
$62,780
Closing costs
1%
$3,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,004
Total Expenses
$2,974
Mortgage P&I
51%
$1,539
Property Taxes
13%
$377
Home Insurance
4%
$114
HOA
5%
$164
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0