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 $56,175 initial cash invested.
0.06%
Cash On Cash
6.22%
Cap Rate
1.08
DSCR
$1,955
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,955
Total Expenses
$1,952
Mortgage P&I
66%
$1,286
Property Taxes
3%
$61
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0