Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.42% first-year return on $60,690 initial cash invested.
1.42%
Cash On Cash
6.81%
Cap Rate
1.13
DSCR
$2,424
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,352 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,424
Total Expenses
$2,352
Mortgage P&I
60%
$1,447
Property Taxes
7%
$175
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0