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 $55,083 initial cash invested.
0.7%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$2,002
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $1,970 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,083
Downpayment
20%
$52,460
Closing costs
1%
$2,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,002
Total Expenses
$1,970
Mortgage P&I
65%
$1,300
Property Taxes
3%
$57
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0