Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.5% first-year return on $58,044 initial cash invested.
0.5%
Cash On Cash
6.35%
Cap Rate
1.1
DSCR
$2,125
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,125 income − $2,101 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,044
Downpayment
20%
$55,280
Closing costs
1%
$2,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,125
Total Expenses
$2,101
Mortgage P&I
63%
$1,332
Property Taxes
6%
$119
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0