Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.18% first-year return on $54,789 initial cash invested.
0.18%
Cash On Cash
7.24%
Cap Rate
1.08
DSCR
$2,286
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $2,278 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,286
Total Expenses
$2,278
Mortgage P&I
64%
$1,452
Property Taxes
6%
$144
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0