Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.32% first-year return on $63,651 initial cash invested.
2.32%
Cash On Cash
6.69%
Cap Rate
1.17
DSCR
$2,446
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,651
Downpayment
20%
$60,620
Closing costs
1%
$3,031
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,446
Total Expenses
$2,323
Mortgage P&I
59%
$1,445
Property Taxes
5%
$134
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0