Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.99% first-year return on $59,094 initial cash invested.
1.99%
Cash On Cash
7.05%
Cap Rate
1.14
DSCR
$2,223
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $2,125 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,094
Downpayment
20%
$56,280
Closing costs
1%
$2,814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,223
Total Expenses
$2,125
Mortgage P&I
65%
$1,445
Property Taxes
0%
$4
Home Insurance
4%
$99
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0