Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.05% first-year return on $64,281 initial cash invested.
6.05%
Cash On Cash
8.04%
Cap Rate
1.32
DSCR
$3,453
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $3,129 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,281
Downpayment
20%
$61,220
Closing costs
1%
$3,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,453
Total Expenses
$3,129
Mortgage P&I
45%
$1,554
Property Taxes
16%
$556
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0