Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.68% first-year return on $53,550 initial cash invested.
1.68%
Cash On Cash
7.1%
Cap Rate
1.14
DSCR
$2,296
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $2,221 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,296
Total Expenses
$2,221
Mortgage P&I
57%
$1,318
Property Taxes
9%
$216
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0