Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.86% first-year return on $57,372 initial cash invested.
0.86%
Cash On Cash
6.58%
Cap Rate
1.12
DSCR
$2,343
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,372
Downpayment
20%
$54,640
Closing costs
1%
$2,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,343
Total Expenses
$2,302
Mortgage P&I
57%
$1,339
Property Taxes
10%
$233
Home Insurance
4%
$96
HOA
1%
$25
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0