Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.52% first-year return on $52,122 initial cash invested.
3.52%
Cash On Cash
7.27%
Cap Rate
1.21
DSCR
$2,115
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $1,962 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,122
Downpayment
20%
$49,640
Closing costs
1%
$2,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,115
Total Expenses
$1,962
Mortgage P&I
59%
$1,244
Property Taxes
4%
$76
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0