Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.74% first-year return on $56,112 initial cash invested.
6.74%
Cash On Cash
8.01%
Cap Rate
1.33
DSCR
$2,569
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $2,254 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,569
Total Expenses
$2,254
Mortgage P&I
52%
$1,340
Property Taxes
6%
$153
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0