Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.03% first-year return on $62,790 initial cash invested.
1.03%
Cash On Cash
6.8%
Cap Rate
1.13
DSCR
$2,752
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,698 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,752
Total Expenses
$2,698
Mortgage P&I
55%
$1,503
Property Taxes
14%
$374
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0