Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.63% first-year return on $57,036 initial cash invested.
2.63%
Cash On Cash
6.9%
Cap Rate
1.19
DSCR
$2,390
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$2,265
Mortgage P&I
55%
$1,317
Property Taxes
9%
$220
Home Insurance
4%
$100
HOA
0%
$6
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0