Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.1% first-year return on $61,950 initial cash invested.
6.1%
Cash On Cash
7.94%
Cap Rate
1.31
DSCR
$3,004
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $2,689 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,004
Total Expenses
$2,689
Mortgage P&I
50%
$1,488
Property Taxes
10%
$293
Home Insurance
3%
$103
HOA
1%
$25
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0