Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.62% first-year return on $63,588 initial cash invested.
2.62%
Cash On Cash
7.27%
Cap Rate
1.18
DSCR
$2,883
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $2,744 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,588
Downpayment
20%
$60,560
Closing costs
1%
$3,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,883
Total Expenses
$2,744
Mortgage P&I
54%
$1,552
Property Taxes
12%
$337
Home Insurance
4%
$106
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0