Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.22% first-year return on $54,327 initial cash invested.
3.22%
Cash On Cash
7.19%
Cap Rate
1.2
DSCR
$2,289
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,143 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,289
Total Expenses
$2,143
Mortgage P&I
56%
$1,291
Property Taxes
7%
$166
Home Insurance
4%
$92
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0