Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.04% first-year return on $56,070 initial cash invested.
4.04%
Cash On Cash
7.42%
Cap Rate
1.26
DSCR
$2,941
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,941
Total Expenses
$2,752
Mortgage P&I
45%
$1,315
Property Taxes
20%
$580
Home Insurance
3%
$93
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0