Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.03% first-year return on $59,829 initial cash invested.
4.03%
Cash On Cash
7.64%
Cap Rate
1.23
DSCR
$2,691
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,490 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,691
Total Expenses
$2,490
Mortgage P&I
55%
$1,478
Property Taxes
8%
$210
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$161
Maintenance
5%
$135
Other
0%
$0