Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.46% first-year return on $53,760 initial cash invested.
3.46%
Cash On Cash
7.21%
Cap Rate
1.21
DSCR
$2,322
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $2,167 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,322
Total Expenses
$2,167
Mortgage P&I
55%
$1,267
Property Taxes
8%
$192
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0