Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.13% first-year return on $53,025 initial cash invested.
1.13%
Cash On Cash
6.6%
Cap Rate
1.12
DSCR
$1,923
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $1,873 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,923
Total Expenses
$1,873
Mortgage P&I
65%
$1,242
Property Taxes
2%
$41
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0