Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.41% first-year return on $58,632 initial cash invested.
9.41%
Cash On Cash
8.47%
Cap Rate
1.44
DSCR
$2,869
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,869
Total Expenses
$2,409
Mortgage P&I
48%
$1,367
Property Taxes
7%
$198
Home Insurance
3%
$99
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0