Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.59% first-year return on $56,427 initial cash invested.
7.59%
Cash On Cash
8.8%
Cap Rate
1.33
DSCR
$2,686
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $2,329 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,427
Downpayment
20%
$53,740
Closing costs
1%
$2,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,686
Total Expenses
$2,329
Mortgage P&I
55%
$1,480
Property Taxes
3%
$86
Home Insurance
2%
$65
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0