Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.62% first-year return on $59,703 initial cash invested.
3.62%
Cash On Cash
7.7%
Cap Rate
1.22
DSCR
$3,091
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,091 income − $2,911 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,703
Downpayment
20%
$56,860
Closing costs
1%
$2,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,091
Total Expenses
$2,911
Mortgage P&I
48%
$1,489
Property Taxes
17%
$538
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$185
Maintenance
5%
$155
Other
0%
$0