Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.96% first-year return on $60,501 initial cash invested.
4.96%
Cash On Cash
7.49%
Cap Rate
1.26
DSCR
$2,514
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,264 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,514
Total Expenses
$2,264
Mortgage P&I
57%
$1,423
Property Taxes
3%
$85
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0