Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.61% first-year return on $57,120 initial cash invested.
2.61%
Cash On Cash
7.44%
Cap Rate
1.18
DSCR
$2,582
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,458 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,582
Total Expenses
$2,458
Mortgage P&I
56%
$1,433
Property Taxes
10%
$256
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0