Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.77% first-year return on $62,979 initial cash invested.
1.77%
Cash On Cash
6.67%
Cap Rate
1.15
DSCR
$2,529
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $2,436 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,529
Total Expenses
$2,436
Mortgage P&I
57%
$1,447
Property Taxes
9%
$227
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0