Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.19% first-year return on $61,383 initial cash invested.
3.19%
Cash On Cash
7.27%
Cap Rate
1.2
DSCR
$2,667
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $2,504 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,383
Downpayment
20%
$58,460
Closing costs
1%
$2,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,667
Total Expenses
$2,504
Mortgage P&I
55%
$1,475
Property Taxes
9%
$243
Home Insurance
3%
$93
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0