Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.89% first-year return on $53,676 initial cash invested.
0.89%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$2,525
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $2,485 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,676
Downpayment
20%
$51,120
Closing costs
1%
$2,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,525
Total Expenses
$2,485
Mortgage P&I
51%
$1,278
Property Taxes
6%
$160
Home Insurance
4%
$91
HOA
12%
$300
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0