Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.58% first-year return on $60,690 initial cash invested.
3.58%
Cash On Cash
7.03%
Cap Rate
1.22
DSCR
$2,570
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$2,389
Mortgage P&I
54%
$1,383
Property Taxes
9%
$238
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0