Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.56% first-year return on $58,023 initial cash invested.
0.56%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$2,106
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $2,079 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,106
Total Expenses
$2,079
Mortgage P&I
65%
$1,375
Property Taxes
3%
$56
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0