Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.49% first-year return on $58,800 initial cash invested.
4.49%
Cash On Cash
7.35%
Cap Rate
1.25
DSCR
$2,487
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,487
Total Expenses
$2,267
Mortgage P&I
55%
$1,372
Property Taxes
6%
$151
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0