Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.84% first-year return on $54,831 initial cash invested.
5.84%
Cash On Cash
8.28%
Cap Rate
1.28
DSCR
$2,455
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $2,188 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,831
Downpayment
20%
$52,220
Closing costs
1%
$2,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,455
Total Expenses
$2,188
Mortgage P&I
57%
$1,411
Property Taxes
3%
$68
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0