Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.19% first-year return on $51,450 initial cash invested.
0.19%
Cash On Cash
7.39%
Cap Rate
1.09
DSCR
$2,416
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $2,408 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,416
Total Expenses
$2,408
Mortgage P&I
57%
$1,379
Property Taxes
9%
$210
Home Insurance
4%
$86
HOA
4%
$104
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0