Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.5% first-year return on $59,829 initial cash invested.
0.5%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$2,319
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $2,294 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,319
Total Expenses
$2,294
Mortgage P&I
62%
$1,432
Property Taxes
7%
$159
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0