Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.56% first-year return on $49,959 initial cash invested.
4.56%
Cash On Cash
7.8%
Cap Rate
1.24
DSCR
$2,152
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $1,962 expenses = $190 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,959
Downpayment
20%
$47,580
Closing costs
1%
$2,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$1,962
Mortgage P&I
58%
$1,248
Property Taxes
3%
$70
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0