Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.84% first-year return on $61,383 initial cash invested.
1.84%
Cash On Cash
7.31%
Cap Rate
1.14
DSCR
$2,525
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $2,431 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,383
Downpayment
20%
$58,460
Closing costs
1%
$2,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,525
Total Expenses
$2,431
Mortgage P&I
62%
$1,560
Property Taxes
3%
$84
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0