Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.2% first-year return on $56,721 initial cash invested.
2.2%
Cash On Cash
7.01%
Cap Rate
1.16
DSCR
$2,311
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,311 income − $2,207 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,311
Total Expenses
$2,207
Mortgage P&I
59%
$1,358
Property Taxes
7%
$154
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0