Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.13% first-year return on $64,176 initial cash invested.
0.13%
Cash On Cash
6.28%
Cap Rate
1.09
DSCR
$2,381
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,381
Total Expenses
$2,374
Mortgage P&I
62%
$1,473
Property Taxes
7%
$178
Home Insurance
4%
$96
HOA
0%
$8
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0