Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.18% first-year return on $59,829 initial cash invested.
0.18%
Cash On Cash
6.53%
Cap Rate
1.09
DSCR
$2,502
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $2,493 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,502
Total Expenses
$2,493
Mortgage P&I
57%
$1,416
Property Taxes
13%
$325
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0