Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.39% first-year return on $55,650 initial cash invested.
8.39%
Cash On Cash
8.5%
Cap Rate
1.4
DSCR
$2,950
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $2,561 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,950
Total Expenses
$2,561
Mortgage P&I
45%
$1,340
Property Taxes
12%
$352
Home Insurance
3%
$93
HOA
0%
$8
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0