Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.75% first-year return on $65,226 initial cash invested.
1.75%
Cash On Cash
6.82%
Cap Rate
1.15
DSCR
$2,769
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,226
Downpayment
20%
$62,120
Closing costs
1%
$3,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,769
Total Expenses
$2,674
Mortgage P&I
55%
$1,532
Property Taxes
11%
$313
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0