Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1% first-year return on $61,152 initial cash invested.
1%
Cash On Cash
6.88%
Cap Rate
1.12
DSCR
$2,531
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $2,480 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,531
Total Expenses
$2,480
Mortgage P&I
59%
$1,491
Property Taxes
7%
$176
Home Insurance
4%
$102
HOA
2%
$52
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0