Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.07% first-year return on $66,150 initial cash invested.
0.07%
Cash On Cash
6.59%
Cap Rate
1.09
DSCR
$2,711
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $2,707 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,711
Total Expenses
$2,707
Mortgage P&I
59%
$1,590
Property Taxes
11%
$301
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0