Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.11% first-year return on $65,583 initial cash invested.
6.11%
Cash On Cash
8%
Cap Rate
1.31
DSCR
$3,238
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $2,904 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,238
Total Expenses
$2,904
Mortgage P&I
49%
$1,587
Property Taxes
11%
$363
Home Insurance
3%
$112
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0