Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.43% first-year return on $59,829 initial cash invested.
2.43%
Cash On Cash
6.9%
Cap Rate
1.18
DSCR
$2,491
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,491
Total Expenses
$2,370
Mortgage P&I
56%
$1,393
Property Taxes
9%
$228
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$149
Maintenance
5%
$125
Other
0%
$0