Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.32% first-year return on $56,574 initial cash invested.
0.32%
Cash On Cash
6.31%
Cap Rate
1.09
DSCR
$2,029
Rent
$15
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,029
Total Expenses
$2,014
Mortgage P&I
64%
$1,301
Property Taxes
4%
$90
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0