Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.78% first-year return on $61,215 initial cash invested.
3.78%
Cash On Cash
7.08%
Cap Rate
1.22
DSCR
$2,414
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $2,221 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,215
Downpayment
20%
$58,300
Closing costs
1%
$2,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,414
Total Expenses
$2,221
Mortgage P&I
58%
$1,406
Property Taxes
3%
$82
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0