Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.97% first-year return on $56,280 initial cash invested.
4.97%
Cash On Cash
7.83%
Cap Rate
1.25
DSCR
$2,431
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,431
Total Expenses
$2,198
Mortgage P&I
57%
$1,394
Property Taxes
3%
$83
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0