Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.47% first-year return on $58,800 initial cash invested.
4.47%
Cash On Cash
7.69%
Cap Rate
1.27
DSCR
$3,154
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $2,935 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,154
Total Expenses
$2,935
Mortgage P&I
45%
$1,417
Property Taxes
19%
$600
Home Insurance
3%
$98
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0