Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.52% first-year return on $54,579 initial cash invested.
1.52%
Cash On Cash
6.93%
Cap Rate
1.16
DSCR
$2,768
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $2,699 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,768
Total Expenses
$2,699
Mortgage P&I
47%
$1,294
Property Taxes
22%
$595
Home Insurance
3%
$91
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0