Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.13% first-year return on $53,970 initial cash invested.
0.13%
Cash On Cash
6.54%
Cap Rate
1.08
DSCR
$1,958
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,958 income − $1,952 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,958
Total Expenses
$1,952
Mortgage P&I
66%
$1,296
Property Taxes
3%
$54
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0