Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.88% first-year return on $50,379 initial cash invested.
7.88%
Cash On Cash
8.52%
Cap Rate
1.38
DSCR
$2,726
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $2,395 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,726
Total Expenses
$2,395
Mortgage P&I
45%
$1,237
Property Taxes
13%
$365
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0