Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.32% first-year return on $54,579 initial cash invested.
7.32%
Cash On Cash
8.26%
Cap Rate
1.34
DSCR
$2,490
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $2,157 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$2,157
Mortgage P&I
53%
$1,331
Property Taxes
4%
$89
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0