Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.59% first-year return on $63,987 initial cash invested.
5.59%
Cash On Cash
7.81%
Cap Rate
1.3
DSCR
$3,190
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $2,892 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,987
Downpayment
20%
$60,940
Closing costs
1%
$3,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,190
Total Expenses
$2,892
Mortgage P&I
48%
$1,526
Property Taxes
13%
$429
Home Insurance
3%
$107
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$191
Maintenance
5%
$160
Other
0%
$0