Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.82% first-year return on $63,000 initial cash invested.
0.82%
Cash On Cash
6.92%
Cap Rate
1.12
DSCR
$2,728
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $2,685 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,728
Total Expenses
$2,685
Mortgage P&I
57%
$1,552
Property Taxes
11%
$309
Home Insurance
4%
$105
HOA
0%
$10
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0