Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.1% first-year return on $63,567 initial cash invested.
2.1%
Cash On Cash
7.16%
Cap Rate
1.16
DSCR
$2,719
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,719 income − $2,608 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,567
Downpayment
20%
$60,540
Closing costs
1%
$3,027
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,719
Total Expenses
$2,608
Mortgage P&I
57%
$1,560
Property Taxes
9%
$231
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0