Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.51% first-year return on $53,508 initial cash invested.
4.51%
Cash On Cash
7.46%
Cap Rate
1.24
DSCR
$2,193
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $1,992 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,508
Downpayment
20%
$50,960
Closing costs
1%
$2,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$1,992
Mortgage P&I
58%
$1,274
Property Taxes
3%
$56
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0