Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.3% first-year return on $65,751 initial cash invested.
2.3%
Cash On Cash
6.93%
Cap Rate
1.18
DSCR
$2,987
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,987 income − $2,861 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,751
Downpayment
20%
$62,620
Closing costs
1%
$3,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,987
Total Expenses
$2,861
Mortgage P&I
51%
$1,534
Property Taxes
15%
$437
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0