Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.93% first-year return on $50,379 initial cash invested.
6.93%
Cash On Cash
8.63%
Cap Rate
1.32
DSCR
$2,530
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $2,239 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,530
Total Expenses
$2,239
Mortgage P&I
52%
$1,309
Property Taxes
7%
$189
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0