Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.07% first-year return on $51,051 initial cash invested.
2.07%
Cash On Cash
7.12%
Cap Rate
1.17
DSCR
$2,425
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $2,337 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,051
Downpayment
20%
$48,620
Closing costs
1%
$2,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,425
Total Expenses
$2,337
Mortgage P&I
51%
$1,234
Property Taxes
16%
$388
Home Insurance
4%
$85
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0