Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.38% first-year return on $55,524 initial cash invested.
1.38%
Cash On Cash
6.69%
Cap Rate
1.14
DSCR
$2,367
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $2,303 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,367
Total Expenses
$2,303
Mortgage P&I
55%
$1,293
Property Taxes
13%
$302
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0