Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.9% first-year return on $57,330 initial cash invested.
0.9%
Cash On Cash
6.54%
Cap Rate
1.11
DSCR
$2,165
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$2,122
Mortgage P&I
62%
$1,336
Property Taxes
6%
$126
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0