Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.07% first-year return on $54,600 initial cash invested.
8.07%
Cash On Cash
8.5%
Cap Rate
1.37
DSCR
$2,631
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $2,264 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,631
Total Expenses
$2,264
Mortgage P&I
51%
$1,342
Property Taxes
6%
$146
Home Insurance
3%
$91
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0