Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.06% first-year return on $55,503 initial cash invested.
0.06%
Cash On Cash
6.93%
Cap Rate
1.08
DSCR
$2,211
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,208 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,503
Downpayment
20%
$52,860
Closing costs
1%
$2,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,211
Total Expenses
$2,208
Mortgage P&I
64%
$1,412
Property Taxes
6%
$126
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0