Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.28% first-year return on $58,632 initial cash invested.
5.28%
Cash On Cash
7.59%
Cap Rate
1.29
DSCR
$2,880
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $2,622 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$2,622
Mortgage P&I
47%
$1,364
Property Taxes
14%
$406
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0