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 $64,050 initial cash invested.
0.15%
Cash On Cash
6.69%
Cap Rate
1.08
DSCR
$2,447
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $2,439 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,447
Total Expenses
$2,439
Mortgage P&I
64%
$1,570
Property Taxes
5%
$126
Home Insurance
4%
$107
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0