Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.65% first-year return on $58,779 initial cash invested.
3.65%
Cash On Cash
7.21%
Cap Rate
1.22
DSCR
$2,445
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $2,266 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,445
Total Expenses
$2,266
Mortgage P&I
56%
$1,380
Property Taxes
6%
$153
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0