Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.85% first-year return on $57,750 initial cash invested.
2.85%
Cash On Cash
6.95%
Cap Rate
1.21
DSCR
$2,791
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,791
Total Expenses
$2,654
Mortgage P&I
47%
$1,316
Property Taxes
18%
$516
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0