Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.54% first-year return on $65,100 initial cash invested.
6.54%
Cash On Cash
7.94%
Cap Rate
1.32
DSCR
$2,840
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $2,485 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$2,485
Mortgage P&I
55%
$1,554
Property Taxes
3%
$85
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0