Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.62% first-year return on $61,950 initial cash invested.
0.62%
Cash On Cash
6.79%
Cap Rate
1.11
DSCR
$2,682
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,650 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,682
Total Expenses
$2,650
Mortgage P&I
56%
$1,503
Property Taxes
13%
$347
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0