Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.58% first-year return on $55,272 initial cash invested.
7.58%
Cash On Cash
8.07%
Cap Rate
1.37
DSCR
$2,499
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $2,150 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,499
Total Expenses
$2,150
Mortgage P&I
52%
$1,295
Property Taxes
4%
$111
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0