Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.11% first-year return on $50,001 initial cash invested.
11.11%
Cash On Cash
9.63%
Cap Rate
1.46
DSCR
$2,729
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $2,266 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,001
Downpayment
20%
$47,620
Closing costs
1%
$2,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,729
Total Expenses
$2,266
Mortgage P&I
48%
$1,311
Property Taxes
4%
$99
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0