Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.73% first-year return on $55,461 initial cash invested.
2.73%
Cash On Cash
8.11%
Cap Rate
1.17
DSCR
$2,663
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $2,537 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,663
Total Expenses
$2,537
Mortgage P&I
57%
$1,525
Property Taxes
8%
$201
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0