Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.54% first-year return on $54,390 initial cash invested.
1.54%
Cash On Cash
6.9%
Cap Rate
1.15
DSCR
$2,384
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $2,314 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,384
Total Expenses
$2,314
Mortgage P&I
55%
$1,300
Property Taxes
13%
$304
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0