Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.1% first-year return on $58,779 initial cash invested.
4.1%
Cash On Cash
7.63%
Cap Rate
1.23
DSCR
$2,578
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,377 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,578
Total Expenses
$2,377
Mortgage P&I
56%
$1,450
Property Taxes
6%
$158
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0