Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.87% first-year return on $59,598 initial cash invested.
0.87%
Cash On Cash
6.86%
Cap Rate
1.12
DSCR
$2,645
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $2,602 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,598
Downpayment
20%
$56,760
Closing costs
1%
$2,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,645
Total Expenses
$2,602
Mortgage P&I
55%
$1,447
Property Taxes
14%
$369
Home Insurance
4%
$99
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0