Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.91% first-year return on $56,637 initial cash invested.
0.91%
Cash On Cash
6.97%
Cap Rate
1.11
DSCR
$2,228
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,185 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,637
Downpayment
20%
$53,940
Closing costs
1%
$2,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,228
Total Expenses
$2,185
Mortgage P&I
63%
$1,413
Property Taxes
6%
$123
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0