Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.76% first-year return on $57,078 initial cash invested.
5.76%
Cash On Cash
7.88%
Cap Rate
1.31
DSCR
$2,903
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $2,629 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,078
Downpayment
20%
$54,360
Closing costs
1%
$2,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,903
Total Expenses
$2,629
Mortgage P&I
47%
$1,366
Property Taxes
14%
$405
Home Insurance
4%
$104
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0