Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.93% first-year return on $65,163 initial cash invested.
1.93%
Cash On Cash
7.1%
Cap Rate
1.15
DSCR
$2,618
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $2,513 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,163
Downpayment
20%
$62,060
Closing costs
1%
$3,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,618
Total Expenses
$2,513
Mortgage P&I
61%
$1,600
Property Taxes
4%
$116
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0