Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.57% first-year return on $60,858 initial cash invested.
4.57%
Cash On Cash
7.6%
Cap Rate
1.26
DSCR
$3,005
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $2,773 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,858
Downpayment
20%
$57,960
Closing costs
1%
$2,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,005
Total Expenses
$2,773
Mortgage P&I
48%
$1,454
Property Taxes
14%
$434
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0