Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.01% first-year return on $56,805 initial cash invested.
7.01%
Cash On Cash
8.03%
Cap Rate
1.34
DSCR
$2,503
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $2,171 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,805
Downpayment
20%
$54,100
Closing costs
1%
$2,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,503
Total Expenses
$2,171
Mortgage P&I
54%
$1,353
Property Taxes
3%
$70
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0