Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.02% first-year return on $58,800 initial cash invested.
1.02%
Cash On Cash
6.57%
Cap Rate
1.12
DSCR
$2,290
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,240 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,290
Total Expenses
$2,240
Mortgage P&I
60%
$1,370
Property Taxes
6%
$129
Home Insurance
4%
$98
HOA
2%
$49
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0