Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.2% first-year return on $58,590 initial cash invested.
0.2%
Cash On Cash
6.66%
Cap Rate
1.08
DSCR
$2,192
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $2,182 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,192
Total Expenses
$2,182
Mortgage P&I
65%
$1,429
Property Taxes
4%
$84
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0