Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.38% first-year return on $55,965 initial cash invested.
5.38%
Cash On Cash
7.72%
Cap Rate
1.29
DSCR
$2,697
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $2,446 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,965
Downpayment
20%
$53,300
Closing costs
1%
$2,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,697
Total Expenses
$2,446
Mortgage P&I
49%
$1,328
Property Taxes
12%
$321
Home Insurance
4%
$95
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0