Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.81% first-year return on $62,286 initial cash invested.
1.81%
Cash On Cash
6.96%
Cap Rate
1.15
DSCR
$2,546
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $2,452 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,286
Downpayment
20%
$59,320
Closing costs
1%
$2,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,546
Total Expenses
$2,452
Mortgage P&I
59%
$1,499
Property Taxes
8%
$197
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0