Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.13% first-year return on $56,553 initial cash invested.
0.13%
Cash On Cash
6.56%
Cap Rate
1.09
DSCR
$2,388
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $2,382 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,388
Total Expenses
$2,382
Mortgage P&I
56%
$1,347
Property Taxes
13%
$321
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0