Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.59% first-year return on $57,750 initial cash invested.
6.59%
Cash On Cash
8.1%
Cap Rate
1.32
DSCR
$2,587
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,587 income − $2,270 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,587
Total Expenses
$2,270
Mortgage P&I
55%
$1,410
Property Taxes
4%
$92
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0