Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.4% first-year return on $54,936 initial cash invested.
5.4%
Cash On Cash
8.01%
Cap Rate
1.28
DSCR
$2,681
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $2,434 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,681
Total Expenses
$2,434
Mortgage P&I
51%
$1,366
Property Taxes
10%
$278
Home Insurance
3%
$93
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0