Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.06% first-year return on $53,067 initial cash invested.
2.06%
Cash On Cash
6.77%
Cap Rate
1.16
DSCR
$2,016
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $1,925 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,067
Downpayment
20%
$50,540
Closing costs
1%
$2,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,016
Total Expenses
$1,925
Mortgage P&I
61%
$1,234
Property Taxes
4%
$75
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0