Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.9% first-year return on $49,875 initial cash invested.
3.9%
Cash On Cash
7.5%
Cap Rate
1.23
DSCR
$2,339
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,339 income − $2,177 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,875
Downpayment
20%
$47,500
Closing costs
1%
$2,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,339
Total Expenses
$2,177
Mortgage P&I
52%
$1,206
Property Taxes
12%
$280
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0