Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.63% first-year return on $62,979 initial cash invested.
6.63%
Cash On Cash
8.03%
Cap Rate
1.34
DSCR
$3,215
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,215 income − $2,867 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,215
Total Expenses
$2,867
Mortgage P&I
47%
$1,497
Property Taxes
13%
$428
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0