Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.47% first-year return on $58,233 initial cash invested.
2.47%
Cash On Cash
7.05%
Cap Rate
1.17
DSCR
$2,308
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $2,188 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,233
Downpayment
20%
$55,460
Closing costs
1%
$2,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,308
Total Expenses
$2,188
Mortgage P&I
60%
$1,393
Property Taxes
4%
$98
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0