Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.35% first-year return on $57,414 initial cash invested.
4.35%
Cash On Cash
7.19%
Cap Rate
1.25
DSCR
$2,402
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,414
Downpayment
20%
$54,680
Closing costs
1%
$2,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$2,194
Mortgage P&I
55%
$1,310
Property Taxes
7%
$164
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0