Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.55% first-year return on $54,684 initial cash invested.
2.55%
Cash On Cash
6.93%
Cap Rate
1.19
DSCR
$2,383
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,684
Downpayment
20%
$52,080
Closing costs
1%
$2,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,383
Total Expenses
$2,267
Mortgage P&I
53%
$1,269
Property Taxes
12%
$286
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0