Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.36% first-year return on $59,850 initial cash invested.
1.36%
Cash On Cash
6.81%
Cap Rate
1.13
DSCR
$2,343
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $2,275 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,343
Total Expenses
$2,275
Mortgage P&I
61%
$1,433
Property Taxes
6%
$133
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0