Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.37% first-year return on $55,293 initial cash invested.
2.37%
Cash On Cash
6.97%
Cap Rate
1.17
DSCR
$2,154
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,154 income − $2,045 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,293
Downpayment
20%
$52,660
Closing costs
1%
$2,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,154
Total Expenses
$2,045
Mortgage P&I
61%
$1,312
Property Taxes
3%
$68
Home Insurance
4%
$92
HOA
1%
$13
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0