Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.01% first-year return on $56,700 initial cash invested.
2.01%
Cash On Cash
6.68%
Cap Rate
1.15
DSCR
$2,074
Rent
$95
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
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$1,979
Mortgage P&I
63%
$1,303
Property Taxes
2%
$43
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0