Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.22% first-year return on $60,795 initial cash invested.
0.22%
Cash On Cash
6.64%
Cap Rate
1.09
DSCR
$2,415
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $2,404 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,415
Total Expenses
$2,404
Mortgage P&I
61%
$1,470
Property Taxes
8%
$204
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0