Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.25% first-year return on $65,079 initial cash invested.
2.25%
Cash On Cash
7.02%
Cap Rate
1.17
DSCR
$2,891
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $2,769 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,891
Total Expenses
$2,769
Mortgage P&I
53%
$1,546
Property Taxes
13%
$363
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$173
Maintenance
5%
$145
Other
0%
$0