Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.91% first-year return on $52,164 initial cash invested.
1.91%
Cash On Cash
7.08%
Cap Rate
1.15
DSCR
$2,254
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $2,171 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,254
Total Expenses
$2,171
Mortgage P&I
56%
$1,270
Property Taxes
11%
$245
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0