Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.67% first-year return on $57,624 initial cash invested.
1.67%
Cash On Cash
6.96%
Cap Rate
1.14
DSCR
$2,277
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $2,197 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,624
Downpayment
20%
$54,880
Closing costs
1%
$2,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,277
Total Expenses
$2,197
Mortgage P&I
61%
$1,398
Property Taxes
5%
$106
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0