Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.58% first-year return on $60,060 initial cash invested.
0.58%
Cash On Cash
6.57%
Cap Rate
1.1
DSCR
$2,271
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $2,242 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,060
Downpayment
20%
$57,200
Closing costs
1%
$2,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,271
Total Expenses
$2,242
Mortgage P&I
63%
$1,422
Property Taxes
6%
$127
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0