Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.45% first-year return on $53,550 initial cash invested.
3.45%
Cash On Cash
7.2%
Cap Rate
1.23
DSCR
$2,543
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,543
Total Expenses
$2,389
Mortgage P&I
49%
$1,248
Property Taxes
15%
$391
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0