Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.83% first-year return on $63,630 initial cash invested.
4.83%
Cash On Cash
7.45%
Cap Rate
1.26
DSCR
$2,697
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $2,441 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,697
Total Expenses
$2,441
Mortgage P&I
55%
$1,490
Property Taxes
5%
$146
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0