Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.69% first-year return on $60,900 initial cash invested.
4.69%
Cash On Cash
7.71%
Cap Rate
1.26
DSCR
$2,938
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $2,700 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,938
Total Expenses
$2,700
Mortgage P&I
50%
$1,478
Property Taxes
12%
$356
Home Insurance
3%
$102
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0