Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.19% first-year return on $58,716 initial cash invested.
1.19%
Cash On Cash
6.73%
Cap Rate
1.12
DSCR
$2,120
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $2,062 expenses = $58 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,062
Mortgage P&I
66%
$1,403
Property Taxes
0%
$10
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0