Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.14% first-year return on $57,750 initial cash invested.
9.14%
Cash On Cash
8.59%
Cap Rate
1.42
DSCR
$2,880
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $2,440 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,880
Total Expenses
$2,440
Mortgage P&I
48%
$1,384
Property Taxes
7%
$211
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0