Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.97% first-year return on $55,440 initial cash invested.
1.97%
Cash On Cash
6.95%
Cap Rate
1.15
DSCR
$2,290
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,199 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,199
Mortgage P&I
58%
$1,323
Property Taxes
8%
$190
Home Insurance
4%
$92
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0