Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.23% first-year return on $54,915 initial cash invested.
2.23%
Cash On Cash
6.85%
Cap Rate
1.16
DSCR
$2,096
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $1,994 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,915
Downpayment
20%
$52,300
Closing costs
1%
$2,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,096
Total Expenses
$1,994
Mortgage P&I
61%
$1,286
Property Taxes
2%
$47
Home Insurance
4%
$92
HOA
1%
$23
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0