Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.37% first-year return on $54,075 initial cash invested.
8.37%
Cash On Cash
8.57%
Cap Rate
1.39
DSCR
$2,729
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $2,352 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,729
Total Expenses
$2,352
Mortgage P&I
49%
$1,325
Property Taxes
4%
$105
Home Insurance
3%
$93
HOA
4%
$120
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0