Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.66% first-year return on $51,429 initial cash invested.
2.66%
Cash On Cash
7.55%
Cap Rate
1.17
DSCR
$2,283
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $2,169 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,283
Total Expenses
$2,169
Mortgage P&I
58%
$1,313
Property Taxes
8%
$177
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0