Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.45% first-year return on $52,374 initial cash invested.
10.45%
Cash On Cash
8.92%
Cap Rate
1.48
DSCR
$2,961
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $2,505 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,374
Downpayment
20%
$49,880
Closing costs
1%
$2,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,961
Total Expenses
$2,505
Mortgage P&I
42%
$1,249
Property Taxes
13%
$397
Home Insurance
3%
$89
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0