Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.48% first-year return on $50,820 initial cash invested.
2.48%
Cash On Cash
7.39%
Cap Rate
1.17
DSCR
$2,255
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,255 income − $2,150 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,820
Downpayment
20%
$48,400
Closing costs
1%
$2,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,255
Total Expenses
$2,150
Mortgage P&I
56%
$1,272
Property Taxes
9%
$203
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0