Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.82% first-year return on $56,889 initial cash invested.
5.82%
Cash On Cash
7.57%
Cap Rate
1.3
DSCR
$2,434
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,889
Downpayment
20%
$54,180
Closing costs
1%
$2,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,434
Total Expenses
$2,158
Mortgage P&I
54%
$1,311
Property Taxes
5%
$118
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0