Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.93% first-year return on $55,230 initial cash invested.
3.93%
Cash On Cash
7.53%
Cap Rate
1.23
DSCR
$2,511
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $2,330 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,511
Total Expenses
$2,330
Mortgage P&I
53%
$1,343
Property Taxes
10%
$239
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0