Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.24% first-year return on $59,115 initial cash invested.
5.24%
Cash On Cash
7.59%
Cap Rate
1.28
DSCR
$2,554
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,296 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,115
Downpayment
20%
$56,300
Closing costs
1%
$2,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,554
Total Expenses
$2,296
Mortgage P&I
55%
$1,395
Property Taxes
4%
$114
Home Insurance
4%
$102
HOA
1%
$21
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0