Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.22% first-year return on $56,679 initial cash invested.
6.22%
Cash On Cash
7.8%
Cap Rate
1.32
DSCR
$2,543
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,543 income − $2,249 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,543
Total Expenses
$2,249
Mortgage P&I
52%
$1,333
Property Taxes
6%
$161
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0