Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.84% first-year return on $58,170 initial cash invested.
3.84%
Cash On Cash
7.27%
Cap Rate
1.23
DSCR
$2,475
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $2,289 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,170
Downpayment
20%
$55,400
Closing costs
1%
$2,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,475
Total Expenses
$2,289
Mortgage P&I
55%
$1,368
Property Taxes
7%
$179
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0