Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.82% first-year return on $54,159 initial cash invested.
1.82%
Cash On Cash
6.82%
Cap Rate
1.16
DSCR
$2,360
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $2,278 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,159
Downpayment
20%
$51,580
Closing costs
1%
$2,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$2,278
Mortgage P&I
54%
$1,265
Property Taxes
12%
$277
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0