Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.62% first-year return on $57,750 initial cash invested.
0.62%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$2,536
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,536
Total Expenses
$2,506
Mortgage P&I
54%
$1,370
Property Taxes
14%
$352
Home Insurance
4%
$96
HOA
1%
$28
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0