Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.98% first-year return on $61,782 initial cash invested.
5.98%
Cash On Cash
7.62%
Cap Rate
1.31
DSCR
$2,759
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,759
Total Expenses
$2,451
Mortgage P&I
52%
$1,423
Property Taxes
7%
$205
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0