Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.15% first-year return on $66,171 initial cash invested.
0.15%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$2,738
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $2,730 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,171
Downpayment
20%
$63,020
Closing costs
1%
$3,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,738
Total Expenses
$2,730
Mortgage P&I
58%
$1,576
Property Taxes
12%
$328
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0