Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.7% first-year return on $53,193 initial cash invested.
0.7%
Cash On Cash
6.7%
Cap Rate
1.11
DSCR
$2,152
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $2,121 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$2,121
Mortgage P&I
59%
$1,275
Property Taxes
8%
$164
Home Insurance
4%
$89
HOA
2%
$33
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0