Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.14% first-year return on $61,677 initial cash invested.
2.14%
Cash On Cash
7.02%
Cap Rate
1.18
DSCR
$2,990
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $2,880 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,990
Total Expenses
$2,880
Mortgage P&I
49%
$1,458
Property Taxes
8%
$239
Home Insurance
4%
$105
HOA
10%
$300
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$179
Maintenance
5%
$150
Other
0%
$0