Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.39% first-year return on $54,201 initial cash invested.
2.39%
Cash On Cash
7.52%
Cap Rate
1.21
DSCR
$3,514
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $3,406 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,514
Total Expenses
$3,406
Mortgage P&I
38%
$1,333
Property Taxes
12%
$425
Home Insurance
3%
$114
HOA
18%
$620
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0