Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.07% first-year return on $62,790 initial cash invested.
1.07%
Cash On Cash
6.64%
Cap Rate
1.12
DSCR
$2,477
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,477
Total Expenses
$2,421
Mortgage P&I
60%
$1,475
Property Taxes
8%
$196
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0