Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.93% first-year return on $57,708 initial cash invested.
1.93%
Cash On Cash
7.12%
Cap Rate
1.16
DSCR
$2,709
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,616 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,708
Downpayment
20%
$54,960
Closing costs
1%
$2,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,709
Total Expenses
$2,616
Mortgage P&I
52%
$1,402
Property Taxes
15%
$412
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$163
Maintenance
5%
$135
Other
0%
$0