Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.37% first-year return on $58,800 initial cash invested.
1.37%
Cash On Cash
6.58%
Cap Rate
1.13
DSCR
$2,219
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $2,152 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,219
Total Expenses
$2,152
Mortgage P&I
61%
$1,357
Property Taxes
5%
$120
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0