Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.9% first-year return on $58,695 initial cash invested.
2.9%
Cash On Cash
7.06%
Cap Rate
1.19
DSCR
$2,493
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $2,351 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,493
Total Expenses
$2,351
Mortgage P&I
55%
$1,378
Property Taxes
9%
$233
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0