Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.42% first-year return on $60,711 initial cash invested.
5.42%
Cash On Cash
7.75%
Cap Rate
1.28
DSCR
$2,736
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $2,462 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,736
Total Expenses
$2,462
Mortgage P&I
53%
$1,455
Property Taxes
7%
$191
Home Insurance
4%
$104
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0