Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.47% first-year return on $58,632 initial cash invested.
1.47%
Cash On Cash
6.9%
Cap Rate
1.13
DSCR
$2,264
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,264
Total Expenses
$2,192
Mortgage P&I
63%
$1,420
Property Taxes
4%
$86
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0