Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.66% first-year return on $49,959 initial cash invested.
1.66%
Cash On Cash
7.34%
Cap Rate
1.13
DSCR
$2,031
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,031 income − $1,962 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,959
Downpayment
20%
$47,580
Closing costs
1%
$2,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,031
Total Expenses
$1,962
Mortgage P&I
63%
$1,284
Property Taxes
3%
$66
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0