Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.92% first-year return on $61,278 initial cash invested.
3.92%
Cash On Cash
7.34%
Cap Rate
1.22
DSCR
$2,514
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,314 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,278
Downpayment
20%
$58,360
Closing costs
1%
$2,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,514
Total Expenses
$2,314
Mortgage P&I
58%
$1,459
Property Taxes
4%
$96
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0