Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.14% first-year return on $55,629 initial cash invested.
2.14%
Cash On Cash
6.85%
Cap Rate
1.16
DSCR
$2,169
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $2,070 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,169
Total Expenses
$2,070
Mortgage P&I
60%
$1,306
Property Taxes
5%
$107
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0