Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.85% first-year return on $64,176 initial cash invested.
7.85%
Cash On Cash
8.4%
Cap Rate
1.38
DSCR
$3,326
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $2,906 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,326
Total Expenses
$2,906
Mortgage P&I
47%
$1,552
Property Taxes
13%
$419
Home Insurance
2%
$70
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0