Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.52% first-year return on $53,550 initial cash invested.
1.52%
Cash On Cash
7.04%
Cap Rate
1.13
DSCR
$2,058
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $1,990 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,058
Total Expenses
$1,990
Mortgage P&I
64%
$1,325
Property Taxes
2%
$41
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0