Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.09% first-year return on $59,556 initial cash invested.
9.09%
Cash On Cash
8.42%
Cap Rate
1.43
DSCR
$2,868
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $2,417 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,556
Downpayment
20%
$56,720
Closing costs
1%
$2,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,868
Total Expenses
$2,417
Mortgage P&I
49%
$1,395
Property Taxes
6%
$176
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0