Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.07% first-year return on $55,650 initial cash invested.
2.07%
Cash On Cash
7.28%
Cap Rate
1.16
DSCR
$2,623
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $2,527 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,623
Total Expenses
$2,527
Mortgage P&I
53%
$1,380
Property Taxes
14%
$373
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0