Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.54% first-year return on $62,790 initial cash invested.
3.54%
Cash On Cash
7.33%
Cap Rate
1.22
DSCR
$2,990
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $2,805 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,990
Total Expenses
$2,805
Mortgage P&I
50%
$1,491
Property Taxes
14%
$431
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$179
Maintenance
5%
$150
Other
0%
$0