Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.71% first-year return on $60,123 initial cash invested.
4.71%
Cash On Cash
7.77%
Cap Rate
1.25
DSCR
$2,629
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,629 income − $2,393 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,123
Downpayment
20%
$57,260
Closing costs
1%
$2,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,629
Total Expenses
$2,393
Mortgage P&I
57%
$1,487
Property Taxes
5%
$119
Home Insurance
4%
$104
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0