Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.7% first-year return on $60,900 initial cash invested.
2.7%
Cash On Cash
7.1%
Cap Rate
1.19
DSCR
$2,653
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,653 income − $2,516 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,653
Total Expenses
$2,516
Mortgage P&I
55%
$1,446
Property Taxes
10%
$278
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0