Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.45% first-year return on $56,973 initial cash invested.
1.45%
Cash On Cash
6.66%
Cap Rate
1.13
DSCR
$2,157
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,088 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,973
Downpayment
20%
$54,260
Closing costs
1%
$2,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,157
Total Expenses
$2,088
Mortgage P&I
62%
$1,328
Property Taxes
2%
$48
Home Insurance
5%
$109
HOA
2%
$42
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0