Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.83% first-year return on $63,861 initial cash invested.
0.83%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$2,498
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,454 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,861
Downpayment
20%
$60,820
Closing costs
1%
$3,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,498
Total Expenses
$2,454
Mortgage P&I
61%
$1,518
Property Taxes
7%
$186
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0