Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.03% first-year return on $53,613 initial cash invested.
1.03%
Cash On Cash
6.9%
Cap Rate
1.12
DSCR
$2,280
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $2,234 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,613
Downpayment
20%
$51,060
Closing costs
1%
$2,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$2,234
Mortgage P&I
57%
$1,308
Property Taxes
11%
$240
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0