Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.57% first-year return on $54,558 initial cash invested.
4.57%
Cash On Cash
7.72%
Cap Rate
1.25
DSCR
$2,603
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $2,395 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,603
Total Expenses
$2,395
Mortgage P&I
51%
$1,333
Property Taxes
11%
$278
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0