Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.93% first-year return on $56,637 initial cash invested.
0.93%
Cash On Cash
6.78%
Cap Rate
1.11
DSCR
$2,080
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $2,036 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,637
Downpayment
20%
$53,940
Closing costs
1%
$2,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,036
Mortgage P&I
66%
$1,376
Property Taxes
0%
$4
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0