Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.25% first-year return on $54,495 initial cash invested.
2.25%
Cash On Cash
6.92%
Cap Rate
1.16
DSCR
$2,040
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $1,938 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$1,938
Mortgage P&I
63%
$1,293
Property Taxes
1%
$24
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0