Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.26% first-year return on $57,855 initial cash invested.
2.26%
Cash On Cash
7.11%
Cap Rate
1.18
DSCR
$2,709
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,600 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,709
Total Expenses
$2,600
Mortgage P&I
51%
$1,388
Property Taxes
15%
$412
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$163
Maintenance
5%
$135
Other
0%
$0