Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.42% first-year return on $60,879 initial cash invested.
1.42%
Cash On Cash
6.89%
Cap Rate
1.15
DSCR
$2,776
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,704 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,776
Total Expenses
$2,704
Mortgage P&I
52%
$1,454
Property Taxes
15%
$425
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0