Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.97% first-year return on $59,850 initial cash invested.
5.97%
Cash On Cash
7.76%
Cap Rate
1.3
DSCR
$2,579
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,579 income − $2,281 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,579
Total Expenses
$2,281
Mortgage P&I
55%
$1,415
Property Taxes
4%
$95
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0