Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.39% first-year return on $61,320 initial cash invested.
2.39%
Cash On Cash
6.81%
Cap Rate
1.17
DSCR
$2,358
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,320
Downpayment
20%
$58,400
Closing costs
1%
$2,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,358
Total Expenses
$2,236
Mortgage P&I
60%
$1,416
Property Taxes
4%
$102
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0