Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.69% first-year return on $60,186 initial cash invested.
1.69%
Cash On Cash
7.29%
Cap Rate
1.15
DSCR
$2,798
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $2,713 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,186
Downpayment
20%
$57,320
Closing costs
1%
$2,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,798
Total Expenses
$2,713
Mortgage P&I
54%
$1,516
Property Taxes
13%
$368
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0