Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.6% first-year return on $55,818 initial cash invested.
2.6%
Cash On Cash
7.15%
Cap Rate
1.18
DSCR
$2,299
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $2,178 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,299
Total Expenses
$2,178
Mortgage P&I
59%
$1,347
Property Taxes
6%
$139
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0