Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.89% first-year return on $53,949 initial cash invested.
0.89%
Cash On Cash
7.38%
Cap Rate
1.11
DSCR
$2,233
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,233 income − $2,193 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,949
Downpayment
20%
$51,380
Closing costs
1%
$2,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,233
Total Expenses
$2,193
Mortgage P&I
64%
$1,428
Property Taxes
5%
$104
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0