Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.4% first-year return on $63,525 initial cash invested.
1.4%
Cash On Cash
6.72%
Cap Rate
1.14
DSCR
$2,569
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,525
Downpayment
20%
$60,500
Closing costs
1%
$3,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,569
Total Expenses
$2,495
Mortgage P&I
58%
$1,491
Property Taxes
9%
$229
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0