Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.66% first-year return on $54,201 initial cash invested.
0.66%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$2,035
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $2,005 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,035
Total Expenses
$2,005
Mortgage P&I
64%
$1,294
Property Taxes
4%
$88
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0