Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.92% first-year return on $52,290 initial cash invested.
0.92%
Cash On Cash
6.79%
Cap Rate
1.11
DSCR
$1,929
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $1,889 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$1,889
Mortgage P&I
66%
$1,273
Property Taxes
2%
$33
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0