Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.61% first-year return on $50,778 initial cash invested.
1.61%
Cash On Cash
7.1%
Cap Rate
1.14
DSCR
$2,101
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $2,033 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,778
Downpayment
20%
$48,360
Closing costs
1%
$2,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,101
Total Expenses
$2,033
Mortgage P&I
60%
$1,258
Property Taxes
7%
$142
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0