Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.04% first-year return on $57,624 initial cash invested.
2.04%
Cash On Cash
6.8%
Cap Rate
1.15
DSCR
$2,152
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $2,054 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,624
Downpayment
20%
$54,880
Closing costs
1%
$2,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$2,054
Mortgage P&I
63%
$1,350
Property Taxes
2%
$42
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0