Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.94% first-year return on $63,630 initial cash invested.
8.94%
Cash On Cash
8.44%
Cap Rate
1.42
DSCR
$3,041
Rent
$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,041 income − $2,567 expenses = $474 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,041
Total Expenses
$2,567
Mortgage P&I
50%
$1,506
Property Taxes
5%
$166
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0