Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.04% first-year return on $59,850 initial cash invested.
0.04%
Cash On Cash
6.57%
Cap Rate
1.08
DSCR
$2,340
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $2,338 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$2,338
Mortgage P&I
62%
$1,441
Property Taxes
8%
$189
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0