Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.04% first-year return on $59,430 initial cash invested.
4.04%
Cash On Cash
7.28%
Cap Rate
1.23
DSCR
$2,452
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,252 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,430
Downpayment
20%
$56,600
Closing costs
1%
$2,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$2,252
Mortgage P&I
57%
$1,394
Property Taxes
4%
$106
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0