Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.18% first-year return on $65,100 initial cash invested.
8.18%
Cash On Cash
8.52%
Cap Rate
1.39
DSCR
$3,429
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,429 income − $2,985 expenses = $444 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,429
Total Expenses
$2,985
Mortgage P&I
46%
$1,586
Property Taxes
12%
$400
Home Insurance
3%
$108
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0