Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.11% first-year return on $54,600 initial cash invested.
0.11%
Cash On Cash
6.72%
Cap Rate
1.08
DSCR
$2,170
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,165 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,165
Mortgage P&I
62%
$1,343
Property Taxes
8%
$166
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0