Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.25% first-year return on $54,390 initial cash invested.
2.25%
Cash On Cash
7.37%
Cap Rate
1.15
DSCR
$2,211
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,109 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,211
Total Expenses
$2,109
Mortgage P&I
62%
$1,378
Property Taxes
3%
$64
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0