Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.66% first-year return on $56,112 initial cash invested.
0.66%
Cash On Cash
6.56%
Cap Rate
1.1
DSCR
$2,133
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $2,102 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,133
Total Expenses
$2,102
Mortgage P&I
62%
$1,322
Property Taxes
6%
$127
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0