Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.06% first-year return on $57,078 initial cash invested.
2.06%
Cash On Cash
6.87%
Cap Rate
1.16
DSCR
$2,435
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,435 income − $2,337 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,078
Downpayment
20%
$54,360
Closing costs
1%
$2,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,435
Total Expenses
$2,337
Mortgage P&I
55%
$1,337
Property Taxes
11%
$272
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0