Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.67% first-year return on $60,900 initial cash invested.
0.67%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$2,227
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $2,193 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$2,193
Mortgage P&I
65%
$1,457
Property Taxes
2%
$52
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0