Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.58% first-year return on $58,590 initial cash invested.
1.58%
Cash On Cash
6.94%
Cap Rate
1.14
DSCR
$2,353
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $2,276 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,353
Total Expenses
$2,276
Mortgage P&I
60%
$1,419
Property Taxes
6%
$147
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0