Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.16% first-year return on $60,228 initial cash invested.
1.16%
Cash On Cash
6.9%
Cap Rate
1.13
DSCR
$2,669
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,228
Downpayment
20%
$57,360
Closing costs
1%
$2,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,669
Total Expenses
$2,611
Mortgage P&I
55%
$1,457
Property Taxes
13%
$360
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0