Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.88% first-year return on $62,643 initial cash invested.
0.88%
Cash On Cash
6.58%
Cap Rate
1.11
DSCR
$2,408
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,408
Total Expenses
$2,362
Mortgage P&I
61%
$1,470
Property Taxes
7%
$160
Home Insurance
4%
$107
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0