Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.97% first-year return on $62,790 initial cash invested.
0.97%
Cash On Cash
7.11%
Cap Rate
1.11
DSCR
$2,535
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $2,484 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,535
Total Expenses
$2,484
Mortgage P&I
63%
$1,593
Property Taxes
5%
$126
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0