Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.17% first-year return on $60,942 initial cash invested.
3.17%
Cash On Cash
7.02%
Cap Rate
1.2
DSCR
$2,362
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $2,201 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,942
Downpayment
20%
$58,040
Closing costs
1%
$2,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,362
Total Expenses
$2,201
Mortgage P&I
60%
$1,418
Property Taxes
3%
$64
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0