Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.27% first-year return on $53,403 initial cash invested.
2.27%
Cash On Cash
7.15%
Cap Rate
1.17
DSCR
$2,486
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,385 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,486
Total Expenses
$2,385
Mortgage P&I
52%
$1,291
Property Taxes
15%
$378
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0