Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.13% first-year return on $57,414 initial cash invested.
0.13%
Cash On Cash
6.8%
Cap Rate
1.08
DSCR
$2,067
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $2,061 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,414
Downpayment
20%
$54,680
Closing costs
1%
$2,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,067
Total Expenses
$2,061
Mortgage P&I
70%
$1,440
Property Taxes
4%
$84
Home Insurance
0%
$0
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0