Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.82% first-year return on $56,280 initial cash invested.
6.82%
Cash On Cash
7.92%
Cap Rate
1.34
DSCR
$2,498
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,178 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,498
Total Expenses
$2,178
Mortgage P&I
53%
$1,324
Property Taxes
4%
$110
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0