Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.79% first-year return on $54,327 initial cash invested.
1.79%
Cash On Cash
7.51%
Cap Rate
1.14
DSCR
$2,279
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,279 income − $2,198 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,279
Total Expenses
$2,198
Mortgage P&I
63%
$1,425
Property Taxes
5%
$119
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0