Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.2% first-year return on $56,616 initial cash invested.
2.2%
Cash On Cash
6.97%
Cap Rate
1.17
DSCR
$2,488
Rent
$104
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,616
Downpayment
20%
$53,920
Closing costs
1%
$2,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,488
Total Expenses
$2,384
Mortgage P&I
54%
$1,337
Property Taxes
12%
$307
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0