Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.61% first-year return on $51,450 initial cash invested.
0.61%
Cash On Cash
7.25%
Cap Rate
1.11
DSCR
$2,297
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $2,271 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,297
Total Expenses
$2,271
Mortgage P&I
58%
$1,339
Property Taxes
11%
$248
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0