Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.51% first-year return on $56,700 initial cash invested.
0.51%
Cash On Cash
6.81%
Cap Rate
1.1
DSCR
$2,252
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $2,228 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,252
Total Expenses
$2,228
Mortgage P&I
62%
$1,395
Property Taxes
7%
$153
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0