Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.18% first-year return on $59,073 initial cash invested.
6.18%
Cash On Cash
8.22%
Cap Rate
1.29
DSCR
$2,653
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,653 income − $2,349 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,073
Downpayment
20%
$56,260
Closing costs
1%
$2,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,653
Total Expenses
$2,349
Mortgage P&I
56%
$1,491
Property Taxes
3%
$68
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0