Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.28% first-year return on $63,000 initial cash invested.
7.28%
Cash On Cash
8.08%
Cap Rate
1.35
DSCR
$2,871
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $2,489 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,871
Total Expenses
$2,489
Mortgage P&I
52%
$1,494
Property Taxes
5%
$143
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0