Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.23% first-year return on $56,280 initial cash invested.
6.23%
Cash On Cash
7.6%
Cap Rate
1.32
DSCR
$2,426
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$2,134
Mortgage P&I
53%
$1,285
Property Taxes
5%
$124
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0