Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.41% first-year return on $52,689 initial cash invested.
0.41%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$2,208
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $2,190 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,689
Downpayment
20%
$50,180
Closing costs
1%
$2,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,208
Total Expenses
$2,190
Mortgage P&I
56%
$1,241
Property Taxes
13%
$287
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0