Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.29% first-year return on $62,916 initial cash invested.
2.29%
Cash On Cash
7.35%
Cap Rate
1.16
DSCR
$2,573
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $2,453 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,916
Downpayment
20%
$59,920
Closing costs
1%
$2,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,573
Total Expenses
$2,453
Mortgage P&I
62%
$1,585
Property Taxes
5%
$117
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0