Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.1% first-year return on $57,750 initial cash invested.
3.1%
Cash On Cash
7.31%
Cap Rate
1.2
DSCR
$2,578
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $2,429 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,578
Total Expenses
$2,429
Mortgage P&I
54%
$1,398
Property Taxes
10%
$264
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0