Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.32% first-year return on $56,385 initial cash invested.
2.32%
Cash On Cash
6.91%
Cap Rate
1.17
DSCR
$2,259
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $2,150 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,259
Total Expenses
$2,150
Mortgage P&I
59%
$1,324
Property Taxes
6%
$142
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0