Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.02% first-year return on $61,950 initial cash invested.
0.02%
Cash On Cash
6.2%
Cap Rate
1.08
DSCR
$2,189
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,189
Total Expenses
$2,188
Mortgage P&I
65%
$1,415
Property Taxes
5%
$102
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0