Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.91% first-year return on $64,596 initial cash invested.
1.91%
Cash On Cash
7%
Cap Rate
1.15
DSCR
$2,596
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $2,493 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,596
Total Expenses
$2,493
Mortgage P&I
60%
$1,561
Property Taxes
5%
$142
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0