Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.42% first-year return on $63,000 initial cash invested.
2.42%
Cash On Cash
7.26%
Cap Rate
1.16
DSCR
$2,568
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $2,441 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,568
Total Expenses
$2,441
Mortgage P&I
61%
$1,559
Property Taxes
4%
$110
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0