Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.76% first-year return on $53,760 initial cash invested.
0.76%
Cash On Cash
6.7%
Cap Rate
1.11
DSCR
$2,115
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $2,081 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,115
Total Expenses
$2,081
Mortgage P&I
61%
$1,289
Property Taxes
7%
$150
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0