Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.35% first-year return on $56,574 initial cash invested.
5.35%
Cash On Cash
7.69%
Cap Rate
1.28
DSCR
$2,598
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $2,346 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,598
Total Expenses
$2,346
Mortgage P&I
52%
$1,345
Property Taxes
5%
$133
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0