Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.05% first-year return on $57,120 initial cash invested.
9.05%
Cash On Cash
8.61%
Cap Rate
1.42
DSCR
$2,924
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,493 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,924
Total Expenses
$2,493
Mortgage P&I
47%
$1,374
Property Taxes
9%
$265
Home Insurance
3%
$95
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0