Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.82% first-year return on $56,679 initial cash invested.
6.82%
Cash On Cash
8.44%
Cap Rate
1.32
DSCR
$2,839
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $2,517 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,839
Total Expenses
$2,517
Mortgage P&I
51%
$1,435
Property Taxes
9%
$250
Home Insurance
3%
$94
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0