Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.64% first-year return on $50,715 initial cash invested.
8.64%
Cash On Cash
8.81%
Cap Rate
1.39
DSCR
$2,561
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,561 income − $2,196 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,715
Downpayment
20%
$48,300
Closing costs
1%
$2,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,561
Total Expenses
$2,196
Mortgage P&I
50%
$1,280
Property Taxes
6%
$162
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0