Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.58% first-year return on $57,246 initial cash invested.
2.58%
Cash On Cash
7.13%
Cap Rate
1.17
DSCR
$2,278
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $2,155 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,278
Total Expenses
$2,155
Mortgage P&I
61%
$1,383
Property Taxes
4%
$85
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0