Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.89% first-year return on $59,829 initial cash invested.
1.89%
Cash On Cash
6.69%
Cap Rate
1.15
DSCR
$2,212
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,212
Total Expenses
$2,118
Mortgage P&I
63%
$1,384
Property Taxes
3%
$58
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0