Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.18% first-year return on $57,204 initial cash invested.
5.18%
Cash On Cash
7.65%
Cap Rate
1.29
DSCR
$2,911
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,911 income − $2,664 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,204
Downpayment
20%
$54,480
Closing costs
1%
$2,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,911
Total Expenses
$2,664
Mortgage P&I
46%
$1,343
Property Taxes
11%
$323
Home Insurance
3%
$94
HOA
5%
$146
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0