Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.15% first-year return on $54,579 initial cash invested.
0.15%
Cash On Cash
6.43%
Cap Rate
1.08
DSCR
$1,972
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,972
Total Expenses
$1,965
Mortgage P&I
65%
$1,286
Property Taxes
4%
$73
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0