Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.79% first-year return on $56,259 initial cash invested.
0.79%
Cash On Cash
6.51%
Cap Rate
1.1
DSCR
$1,977
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,977
Total Expenses
$1,940
Mortgage P&I
67%
$1,318
Property Taxes
1%
$13
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0