Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.41% first-year return on $61,971 initial cash invested.
0.41%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$2,471
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,471 income − $2,450 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,971
Downpayment
20%
$59,020
Closing costs
1%
$2,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,471
Total Expenses
$2,450
Mortgage P&I
59%
$1,466
Property Taxes
10%
$243
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0