Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.83% first-year return on $57,750 initial cash invested.
1.83%
Cash On Cash
7.08%
Cap Rate
1.14
DSCR
$2,222
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $2,134 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,222
Total Expenses
$2,134
Mortgage P&I
64%
$1,424
Property Taxes
2%
$37
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0