Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.72% first-year return on $55,650 initial cash invested.
2.72%
Cash On Cash
7.17%
Cap Rate
1.17
DSCR
$2,177
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $2,051 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,177
Total Expenses
$2,051
Mortgage P&I
62%
$1,348
Property Taxes
1%
$30
Home Insurance
4%
$93
HOA
1%
$13
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0