Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.12% first-year return on $60,522 initial cash invested.
0.12%
Cash On Cash
6.63%
Cap Rate
1.08
DSCR
$2,357
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,357 income − $2,351 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,522
Downpayment
20%
$57,640
Closing costs
1%
$2,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,357
Total Expenses
$2,351
Mortgage P&I
62%
$1,469
Property Taxes
7%
$167
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0