Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.69% first-year return on $56,784 initial cash invested.
1.69%
Cash On Cash
6.89%
Cap Rate
1.15
DSCR
$2,371
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,371 income − $2,291 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,784
Downpayment
20%
$54,080
Closing costs
1%
$2,704
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,371
Total Expenses
$2,291
Mortgage P&I
57%
$1,353
Property Taxes
10%
$228
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0