Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.24% first-year return on $54,012 initial cash invested.
0.24%
Cash On Cash
6.52%
Cap Rate
1.1
DSCR
$2,227
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $2,216 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$2,216
Mortgage P&I
57%
$1,275
Property Taxes
12%
$271
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0