Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.64% first-year return on $60,501 initial cash invested.
7.64%
Cash On Cash
8.45%
Cap Rate
1.35
DSCR
$2,918
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $2,533 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,918
Total Expenses
$2,533
Mortgage P&I
51%
$1,498
Property Taxes
9%
$275
Home Insurance
0%
$1
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0