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 $51,660 initial cash invested.
2.07%
Cash On Cash
7.06%
Cap Rate
1.17
DSCR
$2,342
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $2,253 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,342
Total Expenses
$2,253
Mortgage P&I
53%
$1,241
Property Taxes
13%
$302
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0