Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.36% first-year return on $58,823 initial cash invested.
9.36%
Cash On Cash
8.54%
Cap Rate
1.42
DSCR
$2,682
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,823
Downpayment
20%
$56,022
Closing costs
1%
$2,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,682
Total Expenses
$2,223
Mortgage P&I
52%
$1,401
Property Taxes
1%
$27
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0