Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.2% first-year return on $64,470 initial cash invested.
2.2%
Cash On Cash
7.14%
Cap Rate
1.17
DSCR
$2,924
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,806 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,924
Total Expenses
$2,806
Mortgage P&I
53%
$1,562
Property Taxes
13%
$380
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0