Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.21% first-year return on $62,979 initial cash invested.
2.21%
Cash On Cash
7.13%
Cap Rate
1.17
DSCR
$2,777
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,777 income − $2,661 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,777
Total Expenses
$2,661
Mortgage P&I
55%
$1,527
Property Taxes
11%
$306
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0