Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.05% first-year return on $53,319 initial cash invested.
2.05%
Cash On Cash
6.85%
Cap Rate
1.16
DSCR
$2,135
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$2,044
Mortgage P&I
59%
$1,252
Property Taxes
7%
$143
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0