Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.98% first-year return on $53,550 initial cash invested.
5.98%
Cash On Cash
7.95%
Cap Rate
1.3
DSCR
$2,518
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $2,251 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,518
Total Expenses
$2,251
Mortgage P&I
52%
$1,297
Property Taxes
8%
$210
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0