Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.6% first-year return on $59,997 initial cash invested.
0.6%
Cash On Cash
6.81%
Cap Rate
1.11
DSCR
$2,635
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,635 income − $2,605 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,635
Total Expenses
$2,605
Mortgage P&I
55%
$1,460
Property Taxes
6%
$159
Home Insurance
4%
$104
HOA
7%
$196
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0