Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.46% first-year return on $64,638 initial cash invested.
0.46%
Cash On Cash
6.39%
Cap Rate
1.1
DSCR
$2,572
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,638
Downpayment
20%
$61,560
Closing costs
1%
$3,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,572
Total Expenses
$2,547
Mortgage P&I
58%
$1,486
Property Taxes
11%
$280
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0