Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.05% first-year return on $50,295 initial cash invested.
2.05%
Cash On Cash
7.54%
Cap Rate
1.15
DSCR
$2,236
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,150 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$2,150
Mortgage P&I
58%
$1,307
Property Taxes
8%
$177
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0