Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.11% first-year return on $51,786 initial cash invested.
8.11%
Cash On Cash
9.03%
Cap Rate
1.35
DSCR
$2,681
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $2,331 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,786
Downpayment
20%
$49,320
Closing costs
1%
$2,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,681
Total Expenses
$2,331
Mortgage P&I
51%
$1,371
Property Taxes
7%
$175
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0