Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.5% first-year return on $62,454 initial cash invested.
3.5%
Cash On Cash
7.7%
Cap Rate
1.22
DSCR
$3,126
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $2,944 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,126
Total Expenses
$2,944
Mortgage P&I
50%
$1,571
Property Taxes
14%
$432
Home Insurance
4%
$128
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0