Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.5% first-year return on $53,865 initial cash invested.
2.5%
Cash On Cash
7.5%
Cap Rate
1.18
DSCR
$2,741
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $2,629 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,865
Downpayment
20%
$51,300
Closing costs
1%
$2,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,741
Total Expenses
$2,629
Mortgage P&I
49%
$1,355
Property Taxes
17%
$474
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0