Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.03% first-year return on $61,425 initial cash invested.
3.03%
Cash On Cash
7.08%
Cap Rate
1.21
DSCR
$2,787
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,787
Total Expenses
$2,632
Mortgage P&I
51%
$1,432
Property Taxes
13%
$373
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0