Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.44% first-year return on $52,185 initial cash invested.
2.44%
Cash On Cash
7.13%
Cap Rate
1.17
DSCR
$2,157
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,051 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,185
Downpayment
20%
$49,700
Closing costs
1%
$2,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,157
Total Expenses
$2,051
Mortgage P&I
59%
$1,262
Property Taxes
8%
$166
Home Insurance
3%
$62
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0