Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.33% first-year return on $61,509 initial cash invested.
1.33%
Cash On Cash
6.85%
Cap Rate
1.13
DSCR
$2,520
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $2,452 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,509
Downpayment
20%
$58,580
Closing costs
1%
$2,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$2,452
Mortgage P&I
59%
$1,479
Property Taxes
8%
$199
Home Insurance
4%
$103
HOA
1%
$16
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0