Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.37% first-year return on $61,110 initial cash invested.
1.37%
Cash On Cash
6.64%
Cap Rate
1.13
DSCR
$2,380
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,110
Downpayment
20%
$58,200
Closing costs
1%
$2,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$2,310
Mortgage P&I
60%
$1,420
Property Taxes
7%
$169
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0