Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.64% first-year return on $61,845 initial cash invested.
2.64%
Cash On Cash
7.29%
Cap Rate
1.19
DSCR
$2,950
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $2,814 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,950
Total Expenses
$2,814
Mortgage P&I
51%
$1,505
Property Taxes
15%
$438
Home Insurance
3%
$103
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0