Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.73% first-year return on $58,548 initial cash invested.
3.73%
Cash On Cash
7.23%
Cap Rate
1.22
DSCR
$2,494
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,548
Downpayment
20%
$55,760
Closing costs
1%
$2,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,494
Total Expenses
$2,312
Mortgage P&I
55%
$1,373
Property Taxes
8%
$187
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0