Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.88% first-year return on $56,595 initial cash invested.
3.88%
Cash On Cash
7.37%
Cap Rate
1.22
DSCR
$2,362
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $2,179 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,362
Total Expenses
$2,179
Mortgage P&I
57%
$1,354
Property Taxes
5%
$113
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0