Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.35% first-year return on $60,669 initial cash invested.
1.35%
Cash On Cash
6.85%
Cap Rate
1.13
DSCR
$2,322
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $2,254 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,669
Downpayment
20%
$57,780
Closing costs
1%
$2,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,322
Total Expenses
$2,254
Mortgage P&I
63%
$1,466
Property Taxes
4%
$83
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0