Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.31% first-year return on $58,779 initial cash invested.
6.31%
Cash On Cash
8.63%
Cap Rate
1.3
DSCR
$3,181
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,181 income − $2,872 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,181
Total Expenses
$2,872
Mortgage P&I
49%
$1,546
Property Taxes
13%
$401
Home Insurance
3%
$98
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0