Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.05% first-year return on $54,705 initial cash invested.
1.05%
Cash On Cash
6.51%
Cap Rate
1.14
DSCR
$2,428
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,428
Total Expenses
$2,380
Mortgage P&I
51%
$1,244
Property Taxes
17%
$412
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0