Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.58% first-year return on $54,579 initial cash invested.
3.58%
Cash On Cash
7.29%
Cap Rate
1.22
DSCR
$2,538
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $2,375 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,538
Total Expenses
$2,375
Mortgage P&I
51%
$1,289
Property Taxes
13%
$335
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0