Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.27% first-year return on $64,911 initial cash invested.
2.27%
Cash On Cash
7.23%
Cap Rate
1.15
DSCR
$2,507
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,507 income − $2,384 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,507
Total Expenses
$2,384
Mortgage P&I
64%
$1,615
Property Taxes
0%
$10
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0