Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.04% first-year return on $64,470 initial cash invested.
0.04%
Cash On Cash
6.32%
Cap Rate
1.07
DSCR
$2,188
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,188
Total Expenses
$2,186
Mortgage P&I
69%
$1,506
Property Taxes
0%
$4
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0