Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.14% first-year return on $60,354 initial cash invested.
4.14%
Cash On Cash
7.37%
Cap Rate
1.24
DSCR
$2,594
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,594
Total Expenses
$2,386
Mortgage P&I
55%
$1,428
Property Taxes
7%
$178
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0