Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.53% first-year return on $59,850 initial cash invested.
4.53%
Cash On Cash
7.67%
Cap Rate
1.24
DSCR
$2,452
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,226 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$2,226
Mortgage P&I
60%
$1,473
Property Taxes
1%
$15
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0