Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.29% first-year return on $60,900 initial cash invested.
10.29%
Cash On Cash
8.6%
Cap Rate
1.47
DSCR
$2,917
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,917
Total Expenses
$2,395
Mortgage P&I
48%
$1,410
Property Taxes
4%
$124
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0