Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.53% first-year return on $53,970 initial cash invested.
2.53%
Cash On Cash
6.89%
Cap Rate
1.18
DSCR
$2,328
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,328
Total Expenses
$2,214
Mortgage P&I
54%
$1,246
Property Taxes
12%
$273
Home Insurance
4%
$90
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0