Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.53% first-year return on $62,349 initial cash invested.
7.53%
Cash On Cash
8.06%
Cap Rate
1.37
DSCR
$2,851
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,349
Downpayment
20%
$59,380
Closing costs
1%
$2,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,851
Total Expenses
$2,460
Mortgage P&I
51%
$1,460
Property Taxes
6%
$162
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0