Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.32% first-year return on $62,538 initial cash invested.
2.32%
Cash On Cash
6.85%
Cap Rate
1.17
DSCR
$2,432
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $2,311 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,432
Total Expenses
$2,311
Mortgage P&I
60%
$1,457
Property Taxes
4%
$104
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0