Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.63% first-year return on $54,600 initial cash invested.
1.63%
Cash On Cash
6.89%
Cap Rate
1.15
DSCR
$2,517
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $2,443 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,517
Total Expenses
$2,443
Mortgage P&I
51%
$1,293
Property Taxes
16%
$404
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0