Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.08% first-year return on $56,175 initial cash invested.
5.08%
Cash On Cash
7.66%
Cap Rate
1.27
DSCR
$2,534
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,296 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,534
Total Expenses
$2,296
Mortgage P&I
53%
$1,342
Property Taxes
8%
$201
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0