Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.09% first-year return on $63,861 initial cash invested.
1.09%
Cash On Cash
6.85%
Cap Rate
1.12
DSCR
$2,623
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $2,565 expenses = $58 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,861
Downpayment
20%
$60,820
Closing costs
1%
$3,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,623
Total Expenses
$2,565
Mortgage P&I
59%
$1,547
Property Taxes
7%
$190
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0