Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.43% first-year return on $53,235 initial cash invested.
0.43%
Cash On Cash
6.52%
Cap Rate
1.1
DSCR
$2,013
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $1,994 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,235
Downpayment
20%
$50,700
Closing costs
1%
$2,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,013
Total Expenses
$1,994
Mortgage P&I
62%
$1,258
Property Taxes
6%
$121
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0