Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.65% first-year return on $63,012 initial cash invested.
0.65%
Cash On Cash
6.8%
Cap Rate
1.1
DSCR
$2,549
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,549 income − $2,515 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,012
Downpayment
20%
$60,011
Closing costs
1%
$3,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,549
Total Expenses
$2,515
Mortgage P&I
60%
$1,540
Property Taxes
6%
$160
Home Insurance
4%
$105
HOA
2%
$48
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0