Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.64% first-year return on $63,630 initial cash invested.
6.64%
Cash On Cash
7.86%
Cap Rate
1.33
DSCR
$2,882
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $2,530 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,882
Total Expenses
$2,530
Mortgage P&I
52%
$1,489
Property Taxes
7%
$201
Home Insurance
3%
$91
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0