Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.35% first-year return on $54,600 initial cash invested.
0.35%
Cash On Cash
6.81%
Cap Rate
1.12
DSCR
$2,807
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,807 income − $2,791 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,807
Total Expenses
$2,791
Mortgage P&I
47%
$1,320
Property Taxes
23%
$651
Home Insurance
3%
$91
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0