Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.51% first-year return on $58,779 initial cash invested.
0.51%
Cash On Cash
6.52%
Cap Rate
1.09
DSCR
$2,083
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,083 income − $2,058 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,083
Total Expenses
$2,058
Mortgage P&I
67%
$1,391
Property Taxes
0%
$3
Home Insurance
5%
$98
HOA
1%
$25
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0