Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.46% first-year return on $54,810 initial cash invested.
0.46%
Cash On Cash
6.81%
Cap Rate
1.09
DSCR
$2,069
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,069 income − $2,048 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,810
Downpayment
20%
$52,200
Closing costs
1%
$2,610
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,069
Total Expenses
$2,048
Mortgage P&I
66%
$1,357
Property Taxes
3%
$58
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0