Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.47% first-year return on $58,590 initial cash invested.
0.47%
Cash On Cash
6.64%
Cap Rate
1.1
DSCR
$2,317
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $2,294 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,317
Total Expenses
$2,294
Mortgage P&I
61%
$1,405
Property Taxes
8%
$188
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0