Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.88% first-year return on $50,400 initial cash invested.
11.88%
Cash On Cash
9.51%
Cap Rate
1.5
DSCR
$2,686
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $2,187 expenses = $499 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,686
Total Expenses
$2,187
Mortgage P&I
47%
$1,269
Property Taxes
5%
$136
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0