Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.59% first-year return on $56,175 initial cash invested.
4.59%
Cash On Cash
7.61%
Cap Rate
1.24
DSCR
$2,299
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $2,084 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,299
Total Expenses
$2,084
Mortgage P&I
59%
$1,366
Property Taxes
2%
$45
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0