Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.52% first-year return on $55,146 initial cash invested.
0.52%
Cash On Cash
6.74%
Cap Rate
1.1
DSCR
$2,134
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $2,110 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,146
Downpayment
20%
$52,520
Closing costs
1%
$2,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,134
Total Expenses
$2,110
Mortgage P&I
63%
$1,344
Property Taxes
6%
$118
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0