Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.04% first-year return on $54,285 initial cash invested.
0.04%
Cash On Cash
6.62%
Cap Rate
1.09
DSCR
$2,196
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $2,194 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,285
Downpayment
20%
$51,700
Closing costs
1%
$2,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,196
Total Expenses
$2,194
Mortgage P&I
60%
$1,313
Property Taxes
12%
$253
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0