Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.36% first-year return on $58,884 initial cash invested.
3.36%
Cash On Cash
7.08%
Cap Rate
1.2
DSCR
$2,287
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $2,122 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,884
Downpayment
20%
$56,080
Closing costs
1%
$2,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,287
Total Expenses
$2,122
Mortgage P&I
60%
$1,376
Property Taxes
2%
$47
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0