Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.29% first-year return on $62,895 initial cash invested.
2.29%
Cash On Cash
6.96%
Cap Rate
1.17
DSCR
$2,746
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $2,626 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,746
Total Expenses
$2,626
Mortgage P&I
54%
$1,481
Property Taxes
12%
$326
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0