Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.39% first-year return on $64,134 initial cash invested.
7.39%
Cash On Cash
8.62%
Cap Rate
1.33
DSCR
$3,088
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $2,693 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,134
Downpayment
20%
$61,080
Closing costs
1%
$3,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,088
Total Expenses
$2,693
Mortgage P&I
53%
$1,646
Property Taxes
4%
$114
Home Insurance
3%
$87
HOA
1%
$44
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0