Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.23% first-year return on $61,341 initial cash invested.
1.23%
Cash On Cash
6.61%
Cap Rate
1.14
DSCR
$2,608
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,341
Downpayment
20%
$58,420
Closing costs
1%
$2,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,608
Total Expenses
$2,545
Mortgage P&I
54%
$1,416
Property Taxes
7%
$195
Home Insurance
4%
$105
HOA
6%
$152
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0