Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3% first-year return on $63,294 initial cash invested.
3%
Cash On Cash
7.37%
Cap Rate
1.19
DSCR
$2,624
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $2,466 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,294
Downpayment
20%
$60,280
Closing costs
1%
$3,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,624
Total Expenses
$2,466
Mortgage P&I
59%
$1,561
Property Taxes
4%
$103
Home Insurance
5%
$121
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0