Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.55% first-year return on $56,490 initial cash invested.
1.55%
Cash On Cash
6.67%
Cap Rate
1.14
DSCR
$2,132
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,132
Total Expenses
$2,059
Mortgage P&I
62%
$1,316
Property Taxes
4%
$94
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0