Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.43% first-year return on $54,579 initial cash invested.
5.43%
Cash On Cash
8.35%
Cap Rate
1.26
DSCR
$2,581
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,581 income − $2,334 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,581
Total Expenses
$2,334
Mortgage P&I
55%
$1,432
Property Taxes
5%
$137
Home Insurance
4%
$91
HOA
0%
$3
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0