Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2% first-year return on $66,003 initial cash invested.
2%
Cash On Cash
7.19%
Cap Rate
1.15
DSCR
$2,797
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $2,687 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,797
Total Expenses
$2,687
Mortgage P&I
58%
$1,633
Property Taxes
5%
$148
Home Insurance
4%
$112
HOA
2%
$66
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0