Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.41% first-year return on $54,327 initial cash invested.
2.41%
Cash On Cash
7.26%
Cap Rate
1.17
DSCR
$2,299
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $2,190 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,299
Total Expenses
$2,190
Mortgage P&I
58%
$1,342
Property Taxes
8%
$176
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0