Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.02% first-year return on $55,629 initial cash invested.
0.02%
Cash On Cash
6.7%
Cap Rate
1.08
DSCR
$2,257
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $2,256 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,257
Total Expenses
$2,256
Mortgage P&I
60%
$1,365
Property Taxes
9%
$211
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0