Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.2% first-year return on $66,129 initial cash invested.
0.2%
Cash On Cash
6.64%
Cap Rate
1.09
DSCR
$2,565
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $2,554 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,565
Total Expenses
$2,554
Mortgage P&I
63%
$1,604
Property Taxes
7%
$172
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0