Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.84% first-year return on $65,961 initial cash invested.
0.84%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$2,442
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $2,396 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,442
Total Expenses
$2,396
Mortgage P&I
64%
$1,565
Property Taxes
3%
$65
Home Insurance
5%
$114
HOA
1%
$17
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0