Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.67% first-year return on $51,387 initial cash invested.
3.67%
Cash On Cash
7.93%
Cap Rate
1.2
DSCR
$2,227
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $2,070 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,387
Downpayment
20%
$48,940
Closing costs
1%
$2,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$2,070
Mortgage P&I
61%
$1,350
Property Taxes
2%
$52
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0