Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.21% first-year return on $50,379 initial cash invested.
1.21%
Cash On Cash
7.23%
Cap Rate
1.11
DSCR
$1,959
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $1,908 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,959
Total Expenses
$1,908
Mortgage P&I
66%
$1,296
Property Taxes
1%
$18
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0