Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.1% first-year return on $61,152 initial cash invested.
0.1%
Cash On Cash
6.87%
Cap Rate
1.08
DSCR
$2,449
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,449 income − $2,444 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,449
Total Expenses
$2,444
Mortgage P&I
63%
$1,540
Property Taxes
7%
$163
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0