Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.69% first-year return on $62,979 initial cash invested.
2.69%
Cash On Cash
7.19%
Cap Rate
1.2
DSCR
$3,249
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,249 income − $3,108 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,249
Total Expenses
$3,108
Mortgage P&I
46%
$1,494
Property Taxes
20%
$665
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0