Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.83% first-year return on $60,501 initial cash invested.
3.83%
Cash On Cash
7.55%
Cap Rate
1.23
DSCR
$2,964
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,964 income − $2,771 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,964
Total Expenses
$2,771
Mortgage P&I
50%
$1,471
Property Taxes
14%
$427
Home Insurance
3%
$103
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0