Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.33% first-year return on $59,745 initial cash invested.
2.33%
Cash On Cash
7.05%
Cap Rate
1.18
DSCR
$2,833
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,745
Downpayment
20%
$56,900
Closing costs
1%
$2,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,833
Total Expenses
$2,717
Mortgage P&I
50%
$1,413
Property Taxes
14%
$386
Home Insurance
4%
$100
HOA
3%
$81
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0