Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.02% first-year return on $66,234 initial cash invested.
0.02%
Cash On Cash
6.57%
Cap Rate
1.09
DSCR
$2,799
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $2,798 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,234
Downpayment
20%
$63,080
Closing costs
1%
$3,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,799
Total Expenses
$2,798
Mortgage P&I
57%
$1,585
Property Taxes
13%
$375
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0