Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.32% first-year return on $55,587 initial cash invested.
3.32%
Cash On Cash
7.38%
Cap Rate
1.21
DSCR
$2,613
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $2,459 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,587
Downpayment
20%
$52,940
Closing costs
1%
$2,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,613
Total Expenses
$2,459
Mortgage P&I
51%
$1,344
Property Taxes
14%
$370
Home Insurance
2%
$65
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0