Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.91% first-year return on $57,645 initial cash invested.
5.91%
Cash On Cash
7.93%
Cap Rate
1.29
DSCR
$2,460
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $2,176 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,176
Mortgage P&I
57%
$1,408
Property Taxes
1%
$32
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0