Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.41% first-year return on $58,779 initial cash invested.
7.41%
Cash On Cash
8.15%
Cap Rate
1.36
DSCR
$2,735
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $2,372 expenses = $363 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,735
Total Expenses
$2,372
Mortgage P&I
51%
$1,401
Property Taxes
6%
$161
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0