Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.14% first-year return on $59,220 initial cash invested.
0.14%
Cash On Cash
6.49%
Cap Rate
1.09
DSCR
$2,299
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $2,292 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,299
Total Expenses
$2,292
Mortgage P&I
61%
$1,403
Property Taxes
8%
$195
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0