Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.07% first-year return on $54,579 initial cash invested.
0.07%
Cash On Cash
6.64%
Cap Rate
1.1
DSCR
$2,438
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,435 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,438
Total Expenses
$2,435
Mortgage P&I
54%
$1,314
Property Taxes
16%
$396
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0