Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.75% first-year return on $65,226 initial cash invested.
1.75%
Cash On Cash
7.29%
Cap Rate
1.14
DSCR
$2,797
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $2,702 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,226
Downpayment
20%
$62,120
Closing costs
1%
$3,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,797
Total Expenses
$2,702
Mortgage P&I
59%
$1,652
Property Taxes
7%
$208
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0