Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.46% first-year return on $62,328 initial cash invested.
0.46%
Cash On Cash
6.65%
Cap Rate
1.1
DSCR
$2,551
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $2,527 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,551
Total Expenses
$2,527
Mortgage P&I
59%
$1,494
Property Taxes
10%
$261
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0