Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.78% first-year return on $63,462 initial cash invested.
0.78%
Cash On Cash
6.51%
Cap Rate
1.11
DSCR
$2,423
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,423
Total Expenses
$2,382
Mortgage P&I
61%
$1,478
Property Taxes
7%
$165
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0