Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.22% first-year return on $65,373 initial cash invested.
0.22%
Cash On Cash
6.36%
Cap Rate
1.09
DSCR
$2,471
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,373
Downpayment
20%
$62,260
Closing costs
1%
$3,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,471
Total Expenses
$2,459
Mortgage P&I
61%
$1,513
Property Taxes
8%
$196
Home Insurance
4%
$107
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0