Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.92% first-year return on $55,692 initial cash invested.
1.92%
Cash On Cash
6.75%
Cap Rate
1.15
DSCR
$2,106
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $2,017 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,106
Total Expenses
$2,017
Mortgage P&I
62%
$1,297
Property Taxes
4%
$79
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0