Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.05% first-year return on $60,879 initial cash invested.
9.05%
Cash On Cash
8.61%
Cap Rate
1.42
DSCR
$3,224
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $2,765 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,224
Total Expenses
$2,765
Mortgage P&I
45%
$1,459
Property Taxes
11%
$367
Home Insurance
3%
$102
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0