Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.61% first-year return on $55,860 initial cash invested.
1.61%
Cash On Cash
6.67%
Cap Rate
1.14
DSCR
$2,146
Rent
$75
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,860
Downpayment
20%
$53,200
Closing costs
1%
$2,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,146
Total Expenses
$2,071
Mortgage P&I
60%
$1,297
Property Taxes
6%
$120
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0