Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.08% first-year return on $55,020 initial cash invested.
5.08%
Cash On Cash
7.89%
Cap Rate
1.27
DSCR
$2,553
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,553 income − $2,320 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,020
Downpayment
20%
$52,400
Closing costs
1%
$2,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,553
Total Expenses
$2,320
Mortgage P&I
53%
$1,362
Property Taxes
8%
$202
Home Insurance
4%
$92
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0