Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.99% first-year return on $54,390 initial cash invested.
0.99%
Cash On Cash
7.34%
Cap Rate
1.11
DSCR
$2,243
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,243 income − $2,198 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,243
Total Expenses
$2,198
Mortgage P&I
64%
$1,428
Property Taxes
4%
$96
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0