Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.25% first-year return on $53,697 initial cash invested.
1.25%
Cash On Cash
6.82%
Cap Rate
1.12
DSCR
$2,042
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,697
Downpayment
20%
$51,140
Closing costs
1%
$2,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$1,986
Mortgage P&I
63%
$1,296
Property Taxes
3%
$68
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0