Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.86% first-year return on $60,879 initial cash invested.
3.86%
Cash On Cash
7.08%
Cap Rate
1.23
DSCR
$2,511
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,511
Total Expenses
$2,315
Mortgage P&I
55%
$1,388
Property Taxes
1%
$28
Home Insurance
10%
$245
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0