Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.88% first-year return on $54,600 initial cash invested.
0.88%
Cash On Cash
6.67%
Cap Rate
1.11
DSCR
$2,047
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,047 income − $2,007 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,047
Total Expenses
$2,007
Mortgage P&I
64%
$1,304
Property Taxes
4%
$80
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0