Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.54% first-year return on $54,495 initial cash invested.
1.54%
Cash On Cash
6.62%
Cap Rate
1.14
DSCR
$2,152
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$2,082
Mortgage P&I
58%
$1,254
Property Taxes
10%
$208
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0