Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.74% first-year return on $54,810 initial cash invested.
0.74%
Cash On Cash
6.87%
Cap Rate
1.11
DSCR
$2,338
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,304 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,810
Downpayment
20%
$52,200
Closing costs
1%
$2,610
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,338
Total Expenses
$2,304
Mortgage P&I
57%
$1,344
Property Taxes
11%
$258
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0