Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.11% first-year return on $51,765 initial cash invested.
2.11%
Cash On Cash
7.53%
Cap Rate
1.15
DSCR
$2,256
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $2,165 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,765
Downpayment
20%
$49,300
Closing costs
1%
$2,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,256
Total Expenses
$2,165
Mortgage P&I
60%
$1,343
Property Taxes
1%
$30
Home Insurance
4%
$89
HOA
5%
$116
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0