Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.64% first-year return on $58,317 initial cash invested.
3.64%
Cash On Cash
7.29%
Cap Rate
1.22
DSCR
$2,461
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$2,284
Mortgage P&I
56%
$1,386
Property Taxes
6%
$158
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0