Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.11% first-year return on $60,942 initial cash invested.
2.11%
Cash On Cash
7%
Cap Rate
1.16
DSCR
$2,535
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $2,428 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,942
Downpayment
20%
$58,040
Closing costs
1%
$2,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,535
Total Expenses
$2,428
Mortgage P&I
58%
$1,458
Property Taxes
8%
$205
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0