Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.5% first-year return on $64,995 initial cash invested.
0.5%
Cash On Cash
6.64%
Cap Rate
1.1
DSCR
$2,442
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $2,415 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,442
Total Expenses
$2,415
Mortgage P&I
64%
$1,563
Property Taxes
4%
$105
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0