Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.36% first-year return on $53,970 initial cash invested.
3.36%
Cash On Cash
7.22%
Cap Rate
1.21
DSCR
$2,267
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,267
Total Expenses
$2,116
Mortgage P&I
57%
$1,283
Property Taxes
3%
$69
Home Insurance
4%
$90
HOA
4%
$85
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0