Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.36% first-year return on $63,000 initial cash invested.
0.36%
Cash On Cash
6.26%
Cap Rate
1.1
DSCR
$2,535
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,535
Total Expenses
$2,516
Mortgage P&I
56%
$1,420
Property Taxes
13%
$331
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0