Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.63% first-year return on $54,390 initial cash invested.
1.63%
Cash On Cash
6.83%
Cap Rate
1.14
DSCR
$2,095
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $2,021 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,095
Total Expenses
$2,021
Mortgage P&I
62%
$1,295
Property Taxes
4%
$89
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0