Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.98% first-year return on $56,847 initial cash invested.
1.98%
Cash On Cash
7.15%
Cap Rate
1.15
DSCR
$2,448
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $2,354 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,847
Downpayment
20%
$54,140
Closing costs
1%
$2,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,448
Total Expenses
$2,354
Mortgage P&I
57%
$1,398
Property Taxes
8%
$193
Home Insurance
4%
$95
HOA
1%
$32
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0