Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.98% first-year return on $64,869 initial cash invested.
0.98%
Cash On Cash
6.78%
Cap Rate
1.11
DSCR
$2,528
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,475 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,869
Downpayment
20%
$61,780
Closing costs
1%
$3,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,528
Total Expenses
$2,475
Mortgage P&I
62%
$1,565
Property Taxes
3%
$69
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0