Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.7% first-year return on $57,750 initial cash invested.
1.7%
Cash On Cash
6.83%
Cap Rate
1.14
DSCR
$2,191
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,191 income − $2,109 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,191
Total Expenses
$2,109
Mortgage P&I
63%
$1,373
Property Taxes
3%
$66
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0