Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.54% first-year return on $54,600 initial cash invested.
3.54%
Cash On Cash
7.49%
Cap Rate
1.23
DSCR
$2,738
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $2,577 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,738
Total Expenses
$2,577
Mortgage P&I
48%
$1,324
Property Taxes
16%
$450
Home Insurance
3%
$91
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0