Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.95% first-year return on $55,734 initial cash invested.
0.95%
Cash On Cash
6.8%
Cap Rate
1.12
DSCR
$2,287
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $2,243 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,287
Total Expenses
$2,243
Mortgage P&I
59%
$1,345
Property Taxes
8%
$172
Home Insurance
4%
$94
HOA
2%
$38
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0