Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.19% first-year return on $56,385 initial cash invested.
0.19%
Cash On Cash
6.41%
Cap Rate
1.09
DSCR
$2,243
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,243 income − $2,234 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,243
Total Expenses
$2,234
Mortgage P&I
59%
$1,314
Property Taxes
11%
$241
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0