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 $59,493 initial cash invested.
0.79%
Cash On Cash
6.68%
Cap Rate
1.1
DSCR
$2,206
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $2,167 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,493
Downpayment
20%
$56,660
Closing costs
1%
$2,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,206
Total Expenses
$2,167
Mortgage P&I
65%
$1,429
Property Taxes
2%
$51
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0