Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.29% first-year return on $53,802 initial cash invested.
1.29%
Cash On Cash
6.52%
Cap Rate
1.13
DSCR
$1,936
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$1,878
Mortgage P&I
64%
$1,236
Property Taxes
2%
$47
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0