Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.59% first-year return on $63,840 initial cash invested.
2.59%
Cash On Cash
7.09%
Cap Rate
1.19
DSCR
$3,089
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,089 income − $2,951 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,089
Total Expenses
$2,951
Mortgage P&I
49%
$1,505
Property Taxes
17%
$538
Home Insurance
3%
$106
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0