Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.79% first-year return on $59,451 initial cash invested.
0.79%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$2,324
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $2,285 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,451
Downpayment
20%
$56,620
Closing costs
1%
$2,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,324
Total Expenses
$2,285
Mortgage P&I
63%
$1,454
Property Taxes
5%
$125
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0