Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.26% first-year return on $61,719 initial cash invested.
4.26%
Cash On Cash
7.57%
Cap Rate
1.24
DSCR
$2,676
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $2,457 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,676
Total Expenses
$2,457
Mortgage P&I
56%
$1,502
Property Taxes
5%
$133
Home Insurance
4%
$108
HOA
1%
$17
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0