Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.04% first-year return on $54,201 initial cash invested.
0.04%
Cash On Cash
6.6%
Cap Rate
1.09
DSCR
$2,335
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,335 income − $2,333 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,335
Total Expenses
$2,333
Mortgage P&I
56%
$1,301
Property Taxes
14%
$331
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0