Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.78% first-year return on $51,450 initial cash invested.
4.78%
Cash On Cash
7.96%
Cap Rate
1.25
DSCR
$2,334
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $2,129 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,334
Total Expenses
$2,129
Mortgage P&I
56%
$1,304
Property Taxes
6%
$132
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0