Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.26% first-year return on $55,650 initial cash invested.
3.26%
Cash On Cash
7.17%
Cap Rate
1.2
DSCR
$2,219
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,219
Total Expenses
$2,068
Mortgage P&I
60%
$1,321
Property Taxes
3%
$77
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0