Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.12% first-year return on $57,750 initial cash invested.
0.12%
Cash On Cash
6.23%
Cap Rate
1.08
DSCR
$1,999
Rent
$6
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
6.0%
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
$1,999
Total Expenses
$1,993
Mortgage P&I
66%
$1,322
Property Taxes
3%
$55
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0