Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.88% first-year return on $50,190 initial cash invested.
0.88%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$1,959
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $1,922 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,959
Total Expenses
$1,922
Mortgage P&I
62%
$1,224
Property Taxes
5%
$102
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0