Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.73% first-year return on $54,390 initial cash invested.
3.73%
Cash On Cash
7.7%
Cap Rate
1.21
DSCR
$2,299
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $2,130 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,299
Total Expenses
$2,130
Mortgage P&I
60%
$1,377
Property Taxes
3%
$64
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0