Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.29% first-year return on $57,750 initial cash invested.
0.29%
Cash On Cash
6.71%
Cap Rate
1.09
DSCR
$2,371
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,371 income − $2,357 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,371
Total Expenses
$2,357
Mortgage P&I
59%
$1,405
Property Taxes
10%
$239
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0