Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.25% first-year return on $55,566 initial cash invested.
1.25%
Cash On Cash
7%
Cap Rate
1.12
DSCR
$2,230
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,172 expenses = $58 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,566
Downpayment
20%
$52,920
Closing costs
1%
$2,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,172
Mortgage P&I
62%
$1,373
Property Taxes
5%
$122
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0