Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.65% first-year return on $58,800 initial cash invested.
1.65%
Cash On Cash
6.79%
Cap Rate
1.13
DSCR
$2,012
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,012
Total Expenses
$1,931
Mortgage P&I
70%
$1,402
Property Taxes
0%
$4
Home Insurance
0%
$1
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0