Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.69% first-year return on $55,692 initial cash invested.
2.69%
Cash On Cash
7.57%
Cap Rate
1.18
DSCR
$2,588
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $2,463 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,588
Total Expenses
$2,463
Mortgage P&I
55%
$1,419
Property Taxes
11%
$278
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0