Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.9% first-year return on $56,868 initial cash invested.
3.9%
Cash On Cash
7.66%
Cap Rate
1.22
DSCR
$2,599
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $2,414 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,868
Downpayment
20%
$54,160
Closing costs
1%
$2,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,599
Total Expenses
$2,414
Mortgage P&I
54%
$1,413
Property Taxes
8%
$203
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0