Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.75% first-year return on $55,692 initial cash invested.
3.75%
Cash On Cash
7.34%
Cap Rate
1.22
DSCR
$2,306
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $2,132 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,306
Total Expenses
$2,132
Mortgage P&I
58%
$1,333
Property Taxes
5%
$104
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0