Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.19% first-year return on $53,508 initial cash invested.
1.19%
Cash On Cash
7.08%
Cap Rate
1.12
DSCR
$2,143
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,143 income − $2,090 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,508
Downpayment
20%
$50,960
Closing costs
1%
$2,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,143
Total Expenses
$2,090
Mortgage P&I
63%
$1,344
Property Taxes
4%
$96
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0