Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.16% first-year return on $53,949 initial cash invested.
1.16%
Cash On Cash
6.71%
Cap Rate
1.12
DSCR
$2,117
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $2,065 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$2,065
Mortgage P&I
60%
$1,279
Property Taxes
5%
$112
Home Insurance
4%
$92
HOA
1%
$31
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0