Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.38% first-year return on $53,928 initial cash invested.
2.38%
Cash On Cash
6.83%
Cap Rate
1.17
DSCR
$2,129
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,928
Downpayment
20%
$51,360
Closing costs
1%
$2,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$2,022
Mortgage P&I
59%
$1,248
Property Taxes
6%
$130
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0