Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.69% first-year return on $56,595 initial cash invested.
4.69%
Cash On Cash
7.67%
Cap Rate
1.25
DSCR
$2,476
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $2,255 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,476
Total Expenses
$2,255
Mortgage P&I
56%
$1,378
Property Taxes
6%
$149
Home Insurance
3%
$83
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0