Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.93% first-year return on $59,073 initial cash invested.
5.93%
Cash On Cash
7.75%
Cap Rate
1.31
DSCR
$2,664
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $2,372 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,073
Downpayment
20%
$56,260
Closing costs
1%
$2,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,664
Total Expenses
$2,372
Mortgage P&I
52%
$1,391
Property Taxes
6%
$167
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0