Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.65% first-year return on $54,747 initial cash invested.
2.65%
Cash On Cash
7.06%
Cap Rate
1.18
DSCR
$2,228
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,107 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,747
Downpayment
20%
$52,140
Closing costs
1%
$2,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,228
Total Expenses
$2,107
Mortgage P&I
58%
$1,301
Property Taxes
6%
$123
Home Insurance
4%
$94
HOA
0%
$10
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0