Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.71% first-year return on $62,790 initial cash invested.
3.71%
Cash On Cash
7.24%
Cap Rate
1.24
DSCR
$3,008
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,008
Total Expenses
$2,814
Mortgage P&I
49%
$1,461
Property Taxes
16%
$467
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0