Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.73% first-year return on $56,217 initial cash invested.
8.73%
Cash On Cash
8.94%
Cap Rate
1.39
DSCR
$2,923
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,923 income − $2,514 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,217
Downpayment
20%
$53,540
Closing costs
1%
$2,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,923
Total Expenses
$2,514
Mortgage P&I
49%
$1,440
Property Taxes
8%
$227
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0