Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.88% first-year return on $50,715 initial cash invested.
10.88%
Cash On Cash
8.86%
Cap Rate
1.49
DSCR
$2,524
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $2,064 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,715
Downpayment
20%
$48,300
Closing costs
1%
$2,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,524
Total Expenses
$2,064
Mortgage P&I
47%
$1,198
Property Taxes
5%
$122
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0