Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.87% first-year return on $53,130 initial cash invested.
1.87%
Cash On Cash
6.98%
Cap Rate
1.16
DSCR
$2,325
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,325
Total Expenses
$2,242
Mortgage P&I
55%
$1,272
Property Taxes
12%
$278
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0