Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.17% first-year return on $56,490 initial cash invested.
2.17%
Cash On Cash
7.07%
Cap Rate
1.16
DSCR
$2,286
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $2,184 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,286
Total Expenses
$2,184
Mortgage P&I
60%
$1,368
Property Taxes
4%
$99
Home Insurance
4%
$94
HOA
1%
$29
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0