Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.54% first-year return on $54,390 initial cash invested.
4.54%
Cash On Cash
7.67%
Cap Rate
1.24
DSCR
$2,223
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $2,017 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,223
Total Expenses
$2,017
Mortgage P&I
60%
$1,339
Property Taxes
0%
$10
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0