Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.08% first-year return on $55,881 initial cash invested.
9.08%
Cash On Cash
8.23%
Cap Rate
1.44
DSCR
$2,726
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,881
Downpayment
20%
$53,220
Closing costs
1%
$2,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,726
Total Expenses
$2,303
Mortgage P&I
46%
$1,265
Property Taxes
8%
$213
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0