Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.2% first-year return on $57,729 initial cash invested.
5.2%
Cash On Cash
7.75%
Cap Rate
1.27
DSCR
$2,609
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $2,359 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,609
Total Expenses
$2,359
Mortgage P&I
53%
$1,395
Property Taxes
4%
$107
Home Insurance
4%
$96
HOA
3%
$83
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0