Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.89% first-year return on $60,165 initial cash invested.
3.89%
Cash On Cash
7.28%
Cap Rate
1.22
DSCR
$2,471
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,471 income − $2,276 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,471
Total Expenses
$2,276
Mortgage P&I
57%
$1,419
Property Taxes
4%
$99
Home Insurance
4%
$108
HOA
0%
$7
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0