Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.6% first-year return on $55,482 initial cash invested.
5.6%
Cash On Cash
7.61%
Cap Rate
1.29
DSCR
$2,308
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $2,049 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,482
Downpayment
20%
$52,840
Closing costs
1%
$2,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,308
Total Expenses
$2,049
Mortgage P&I
56%
$1,301
Property Taxes
2%
$43
Home Insurance
4%
$98
HOA
0%
$8
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0