Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2% first-year return on $59,283 initial cash invested.
2%
Cash On Cash
6.89%
Cap Rate
1.16
DSCR
$2,410
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $2,311 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,283
Downpayment
20%
$56,460
Closing costs
1%
$2,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$2,311
Mortgage P&I
58%
$1,403
Property Taxes
7%
$179
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0