Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.6% first-year return on $61,719 initial cash invested.
0.6%
Cash On Cash
6.49%
Cap Rate
1.11
DSCR
$2,489
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,489
Total Expenses
$2,458
Mortgage P&I
58%
$1,434
Property Taxes
10%
$246
Home Insurance
4%
$105
HOA
1%
$27
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0