Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.3% first-year return on $50,190 initial cash invested.
2.3%
Cash On Cash
7.1%
Cap Rate
1.16
DSCR
$2,070
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $1,974 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$1,974
Mortgage P&I
59%
$1,214
Property Taxes
7%
$137
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0