Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.63% first-year return on $62,391 initial cash invested.
2.63%
Cash On Cash
6.95%
Cap Rate
1.19
DSCR
$2,670
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,391
Downpayment
20%
$59,420
Closing costs
1%
$2,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$2,533
Mortgage P&I
54%
$1,450
Property Taxes
11%
$283
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0