Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.44% first-year return on $54,684 initial cash invested.
0.44%
Cash On Cash
6.54%
Cap Rate
1.09
DSCR
$2,039
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,684
Downpayment
20%
$52,080
Closing costs
1%
$2,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,039
Total Expenses
$2,019
Mortgage P&I
64%
$1,298
Property Taxes
5%
$95
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0