Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.88% first-year return on $54,075 initial cash invested.
4.88%
Cash On Cash
7.47%
Cap Rate
1.26
DSCR
$2,299
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $2,079 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,299
Total Expenses
$2,079
Mortgage P&I
55%
$1,268
Property Taxes
5%
$122
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0