Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.79% first-year return on $58,107 initial cash invested.
2.79%
Cash On Cash
7.25%
Cap Rate
1.18
DSCR
$2,437
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,437 income − $2,302 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,107
Downpayment
20%
$55,340
Closing costs
1%
$2,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,437
Total Expenses
$2,302
Mortgage P&I
58%
$1,415
Property Taxes
7%
$162
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0