Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.54% first-year return on $60,417 initial cash invested.
8.54%
Cash On Cash
8.39%
Cap Rate
1.41
DSCR
$3,011
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,011 income − $2,581 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,417
Downpayment
20%
$57,540
Closing costs
1%
$2,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,011
Total Expenses
$2,581
Mortgage P&I
47%
$1,430
Property Taxes
8%
$236
Home Insurance
3%
$103
HOA
1%
$28
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0