Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.09% first-year return on $61,362 initial cash invested.
2.09%
Cash On Cash
6.66%
Cap Rate
1.16
DSCR
$2,289
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,182 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,289
Total Expenses
$2,182
Mortgage P&I
61%
$1,400
Property Taxes
4%
$83
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0