Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.91% first-year return on $53,550 initial cash invested.
4.91%
Cash On Cash
7.65%
Cap Rate
1.27
DSCR
$2,499
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $2,280 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,499
Total Expenses
$2,280
Mortgage P&I
51%
$1,281
Property Taxes
10%
$258
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0