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 $56,994 initial cash invested.
0.29%
Cash On Cash
7.01%
Cap Rate
1.09
DSCR
$2,403
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,389 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,994
Downpayment
20%
$54,280
Closing costs
1%
$2,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,403
Total Expenses
$2,389
Mortgage P&I
60%
$1,451
Property Taxes
9%
$226
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0