Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4% first-year return on $60,648 initial cash invested.
4%
Cash On Cash
7.33%
Cap Rate
1.24
DSCR
$2,784
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,784 income − $2,582 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,648
Downpayment
20%
$57,760
Closing costs
1%
$2,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,784
Total Expenses
$2,582
Mortgage P&I
51%
$1,422
Property Taxes
12%
$336
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0