Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.03% first-year return on $56,679 initial cash invested.
7.03%
Cash On Cash
8.25%
Cap Rate
1.34
DSCR
$2,757
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $2,425 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,757
Total Expenses
$2,425
Mortgage P&I
50%
$1,386
Property Taxes
8%
$228
Home Insurance
3%
$94
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0