Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.09% first-year return on $53,151 initial cash invested.
4.09%
Cash On Cash
7.59%
Cap Rate
1.24
DSCR
$2,477
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,477 income − $2,296 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,151
Downpayment
20%
$50,620
Closing costs
1%
$2,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,477
Total Expenses
$2,296
Mortgage P&I
52%
$1,296
Property Taxes
11%
$264
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0