Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.28% first-year return on $55,293 initial cash invested.
2.28%
Cash On Cash
7.17%
Cap Rate
1.18
DSCR
$2,642
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $2,537 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,293
Downpayment
20%
$52,660
Closing costs
1%
$2,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,642
Total Expenses
$2,537
Mortgage P&I
51%
$1,337
Property Taxes
14%
$383
Home Insurance
5%
$130
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0