Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.74% first-year return on $57,876 initial cash invested.
5.74%
Cash On Cash
7.8%
Cap Rate
1.3
DSCR
$2,620
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $2,343 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,876
Downpayment
20%
$55,120
Closing costs
1%
$2,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$2,343
Mortgage P&I
53%
$1,383
Property Taxes
7%
$177
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0