Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.08% first-year return on $58,233 initial cash invested.
0.08%
Cash On Cash
6.68%
Cap Rate
1.1
DSCR
$2,643
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $2,639 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,233
Downpayment
20%
$55,460
Closing costs
1%
$2,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,643
Total Expenses
$2,639
Mortgage P&I
53%
$1,407
Property Taxes
17%
$451
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0