Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.3% first-year return on $58,884 initial cash invested.
2.3%
Cash On Cash
7.22%
Cap Rate
1.17
DSCR
$2,539
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,539 income − $2,426 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,884
Downpayment
20%
$56,080
Closing costs
1%
$2,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,539
Total Expenses
$2,426
Mortgage P&I
57%
$1,448
Property Taxes
9%
$217
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0