Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.31% first-year return on $54,705 initial cash invested.
0.31%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$2,056
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $2,042 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,056
Total Expenses
$2,042
Mortgage P&I
63%
$1,305
Property Taxes
5%
$109
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0