Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.24% first-year return on $53,403 initial cash invested.
1.24%
Cash On Cash
6.58%
Cap Rate
1.12
DSCR
$1,992
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,992
Total Expenses
$1,937
Mortgage P&I
62%
$1,240
Property Taxes
4%
$87
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0