Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.26% first-year return on $51,114 initial cash invested.
0.26%
Cash On Cash
6.75%
Cap Rate
1.11
DSCR
$2,443
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $2,432 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,114
Downpayment
20%
$48,680
Closing costs
1%
$2,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,443
Total Expenses
$2,432
Mortgage P&I
51%
$1,236
Property Taxes
20%
$482
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0