Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.78% first-year return on $57,246 initial cash invested.
0.78%
Cash On Cash
7.13%
Cap Rate
1.11
DSCR
$2,475
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $2,438 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,475
Total Expenses
$2,438
Mortgage P&I
59%
$1,458
Property Taxes
11%
$268
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0