Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.1% first-year return on $55,650 initial cash invested.
1.1%
Cash On Cash
6.58%
Cap Rate
1.12
DSCR
$2,049
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $1,998 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,049
Total Expenses
$1,998
Mortgage P&I
63%
$1,301
Property Taxes
4%
$72
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0