Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.71% first-year return on $58,800 initial cash invested.
6.71%
Cash On Cash
8.12%
Cap Rate
1.34
DSCR
$3,063
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $2,734 expenses = $329 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
$3,063
Total Expenses
$2,734
Mortgage P&I
46%
$1,413
Property Taxes
14%
$427
Home Insurance
3%
$98
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0