Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.61% first-year return on $56,469 initial cash invested.
9.61%
Cash On Cash
8.64%
Cap Rate
1.44
DSCR
$2,735
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $2,283 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,469
Downpayment
20%
$53,780
Closing costs
1%
$2,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,735
Total Expenses
$2,283
Mortgage P&I
49%
$1,346
Property Taxes
4%
$115
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0