Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.24% first-year return on $57,960 initial cash invested.
1.24%
Cash On Cash
6.7%
Cap Rate
1.12
DSCR
$2,130
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $2,070 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,960
Downpayment
20%
$55,200
Closing costs
1%
$2,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,070
Mortgage P&I
65%
$1,376
Property Taxes
1%
$24
Home Insurance
5%
$96
HOA
1%
$21
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0