Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.86% first-year return on $63,000 initial cash invested.
2.86%
Cash On Cash
7.17%
Cap Rate
1.18
DSCR
$2,586
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $2,436 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,586
Total Expenses
$2,436
Mortgage P&I
59%
$1,513
Property Taxes
4%
$92
Home Insurance
4%
$105
HOA
2%
$54
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0