Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.59% first-year return on $63,420 initial cash invested.
1.59%
Cash On Cash
6.61%
Cap Rate
1.15
DSCR
$2,687
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,420
Downpayment
20%
$60,400
Closing costs
1%
$3,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$2,603
Mortgage P&I
54%
$1,445
Property Taxes
13%
$355
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0