Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.73% first-year return on $65,583 initial cash invested.
2.73%
Cash On Cash
6.82%
Cap Rate
1.18
DSCR
$2,448
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,448
Total Expenses
$2,299
Mortgage P&I
61%
$1,503
Property Taxes
2%
$48
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0