Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.12% first-year return on $54,600 initial cash invested.
3.12%
Cash On Cash
7.1%
Cap Rate
1.21
DSCR
$2,403
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,403
Total Expenses
$2,261
Mortgage P&I
53%
$1,276
Property Taxes
11%
$270
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0