Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.28% first-year return on $60,081 initial cash invested.
2.28%
Cash On Cash
7.21%
Cap Rate
1.16
DSCR
$2,420
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $2,306 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$2,306
Mortgage P&I
61%
$1,484
Property Taxes
4%
$89
Home Insurance
4%
$104
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0