Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.24% first-year return on $55,713 initial cash invested.
0.24%
Cash On Cash
7%
Cap Rate
1.09
DSCR
$2,223
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $2,212 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,713
Downpayment
20%
$53,060
Closing costs
1%
$2,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,223
Total Expenses
$2,212
Mortgage P&I
64%
$1,425
Property Taxes
5%
$114
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0