Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.95% first-year return on $61,047 initial cash invested.
4.95%
Cash On Cash
7.85%
Cap Rate
1.26
DSCR
$2,712
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $2,460 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,712
Total Expenses
$2,460
Mortgage P&I
56%
$1,514
Property Taxes
1%
$38
Home Insurance
4%
$102
HOA
4%
$100
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0