Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.93% first-year return on $63,504 initial cash invested.
0.93%
Cash On Cash
7.13%
Cap Rate
1.12
DSCR
$2,912
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $2,863 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,504
Downpayment
20%
$60,480
Closing costs
1%
$3,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,912
Total Expenses
$2,863
Mortgage P&I
55%
$1,601
Property Taxes
14%
$399
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0