Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.57% first-year return on $56,679 initial cash invested.
0.57%
Cash On Cash
6.49%
Cap Rate
1.11
DSCR
$2,429
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,429
Total Expenses
$2,402
Mortgage P&I
54%
$1,312
Property Taxes
7%
$162
Home Insurance
4%
$98
HOA
8%
$199
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0