Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.18% first-year return on $61,929 initial cash invested.
1.18%
Cash On Cash
6.74%
Cap Rate
1.12
DSCR
$2,252
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $2,191 expenses = $61 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,929
Downpayment
20%
$58,980
Closing costs
1%
$2,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,252
Total Expenses
$2,191
Mortgage P&I
66%
$1,482
Property Taxes
1%
$20
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0