Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.87% first-year return on $61,299 initial cash invested.
5.87%
Cash On Cash
8%
Cap Rate
1.31
DSCR
$3,201
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $2,901 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,201
Total Expenses
$2,901
Mortgage P&I
46%
$1,486
Property Taxes
15%
$480
Home Insurance
3%
$103
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0