Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.99% first-year return on $50,610 initial cash invested.
1.99%
Cash On Cash
7.51%
Cap Rate
1.15
DSCR
$2,177
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $2,093 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,177
Total Expenses
$2,093
Mortgage P&I
60%
$1,315
Property Taxes
5%
$108
Home Insurance
4%
$86
HOA
1%
$17
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0