Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.99% first-year return on $54,600 initial cash invested.
0.99%
Cash On Cash
6.9%
Cap Rate
1.12
DSCR
$2,419
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,419 income − $2,374 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,419
Total Expenses
$2,374
Mortgage P&I
55%
$1,329
Property Taxes
10%
$233
Home Insurance
4%
$91
HOA
4%
$92
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0