Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.49% first-year return on $63,693 initial cash invested.
3.49%
Cash On Cash
7.17%
Cap Rate
1.22
DSCR
$2,791
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,693
Downpayment
20%
$60,660
Closing costs
1%
$3,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,791
Total Expenses
$2,606
Mortgage P&I
53%
$1,488
Property Taxes
10%
$282
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0