Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.26% first-year return on $55,062 initial cash invested.
0.26%
Cash On Cash
6.38%
Cap Rate
1.09
DSCR
$1,973
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,973 income − $1,961 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,973
Total Expenses
$1,961
Mortgage P&I
65%
$1,283
Property Taxes
4%
$69
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0