Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.27% first-year return on $56,490 initial cash invested.
4.27%
Cash On Cash
7.47%
Cap Rate
1.24
DSCR
$2,424
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,223 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,424
Total Expenses
$2,223
Mortgage P&I
56%
$1,352
Property Taxes
6%
$148
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0