Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.97% first-year return on $64,029 initial cash invested.
4.97%
Cash On Cash
7.91%
Cap Rate
1.26
DSCR
$2,979
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $2,714 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,979
Total Expenses
$2,714
Mortgage P&I
54%
$1,597
Property Taxes
8%
$237
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0