Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.77% first-year return on $53,634 initial cash invested.
1.77%
Cash On Cash
6.82%
Cap Rate
1.14
DSCR
$2,022
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $1,943 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,022
Total Expenses
$1,943
Mortgage P&I
63%
$1,271
Property Taxes
2%
$46
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0