Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.79% first-year return on $57,771 initial cash invested.
6.79%
Cash On Cash
8.09%
Cap Rate
1.34
DSCR
$2,891
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $2,564 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,771
Downpayment
20%
$55,020
Closing costs
1%
$2,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,891
Total Expenses
$2,564
Mortgage P&I
48%
$1,383
Property Taxes
11%
$331
Home Insurance
3%
$98
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$173
Maintenance
5%
$145
Other
0%
$0