Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.98% first-year return on $60,900 initial cash invested.
6.98%
Cash On Cash
8.07%
Cap Rate
1.34
DSCR
$2,892
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $2,538 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,892
Total Expenses
$2,538
Mortgage P&I
50%
$1,451
Property Taxes
8%
$232
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0