Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.06% first-year return on $52,290 initial cash invested.
1.06%
Cash On Cash
7.08%
Cap Rate
1.12
DSCR
$2,312
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,266 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,312
Total Expenses
$2,266
Mortgage P&I
57%
$1,307
Property Taxes
12%
$270
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0