Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.65% first-year return on $59,115 initial cash invested.
0.65%
Cash On Cash
6.57%
Cap Rate
1.1
DSCR
$2,185
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $2,153 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,115
Downpayment
20%
$56,300
Closing costs
1%
$2,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,185
Total Expenses
$2,153
Mortgage P&I
64%
$1,400
Property Taxes
4%
$81
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0