Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.35% first-year return on $62,979 initial cash invested.
1.35%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$2,272
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,201 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,272
Total Expenses
$2,201
Mortgage P&I
65%
$1,487
Property Taxes
1%
$18
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0