Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.63% first-year return on $58,800 initial cash invested.
1.63%
Cash On Cash
7.64%
Cap Rate
1.15
DSCR
$3,063
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $2,983 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,063
Total Expenses
$2,983
Mortgage P&I
51%
$1,550
Property Taxes
16%
$484
Home Insurance
3%
$98
HOA
2%
$55
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0