Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.14% first-year return on $54,684 initial cash invested.
6.14%
Cash On Cash
7.69%
Cap Rate
1.31
DSCR
$2,325
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $2,045 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,684
Downpayment
20%
$52,080
Closing costs
1%
$2,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,325
Total Expenses
$2,045
Mortgage P&I
55%
$1,273
Property Taxes
3%
$75
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0