Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.38% first-year return on $54,180 initial cash invested.
0.38%
Cash On Cash
6.7%
Cap Rate
1.1
DSCR
$2,289
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,272 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,289
Total Expenses
$2,272
Mortgage P&I
57%
$1,310
Property Taxes
12%
$281
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0