Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.82% first-year return on $56,700 initial cash invested.
1.82%
Cash On Cash
6.9%
Cap Rate
1.15
DSCR
$2,276
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $2,190 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,276
Total Expenses
$2,190
Mortgage P&I
59%
$1,353
Property Taxes
7%
$150
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0