Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.12% first-year return on $55,125 initial cash invested.
7.12%
Cash On Cash
8.17%
Cap Rate
1.34
DSCR
$2,470
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $2,143 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,125
Downpayment
20%
$52,500
Closing costs
1%
$2,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$2,143
Mortgage P&I
54%
$1,336
Property Taxes
3%
$72
Home Insurance
4%
$92
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0