Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.54% first-year return on $62,769 initial cash invested.
0.54%
Cash On Cash
6.44%
Cap Rate
1.11
DSCR
$2,527
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,527
Total Expenses
$2,499
Mortgage P&I
57%
$1,450
Property Taxes
12%
$294
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0