Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.23% first-year return on $54,453 initial cash invested.
4.23%
Cash On Cash
7.38%
Cap Rate
1.23
DSCR
$2,153
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $1,961 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,453
Downpayment
20%
$51,860
Closing costs
1%
$2,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,153
Total Expenses
$1,961
Mortgage P&I
60%
$1,294
Property Taxes
1%
$14
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0