Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.71% first-year return on $59,682 initial cash invested.
2.71%
Cash On Cash
7.13%
Cap Rate
1.17
DSCR
$2,326
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $2,191 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,682
Downpayment
20%
$56,840
Closing costs
1%
$2,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,326
Total Expenses
$2,191
Mortgage P&I
62%
$1,437
Property Taxes
1%
$34
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0