Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.88% first-year return on $64,438 initial cash invested.
8.88%
Cash On Cash
8.57%
Cap Rate
1.41
DSCR
$3,133
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,133 income − $2,656 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,438
Downpayment
20%
$61,370
Closing costs
1%
$3,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,133
Total Expenses
$2,656
Mortgage P&I
50%
$1,557
Property Taxes
6%
$177
Home Insurance
3%
$107
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0