Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.05% first-year return on $60,480 initial cash invested.
1.05%
Cash On Cash
6.7%
Cap Rate
1.12
DSCR
$2,438
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,385 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,438
Total Expenses
$2,385
Mortgage P&I
59%
$1,433
Property Taxes
9%
$210
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0