Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.82% first-year return on $57,939 initial cash invested.
1.82%
Cash On Cash
6.92%
Cap Rate
1.15
DSCR
$2,320
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,320 income − $2,232 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$2,232
Mortgage P&I
60%
$1,387
Property Taxes
6%
$142
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0