Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.3% first-year return on $59,241 initial cash invested.
0.3%
Cash On Cash
6.29%
Cap Rate
1.09
DSCR
$2,119
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,241
Downpayment
20%
$56,420
Closing costs
1%
$2,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,119
Total Expenses
$2,104
Mortgage P&I
64%
$1,357
Property Taxes
5%
$96
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0