Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.67% first-year return on $50,400 initial cash invested.
1.67%
Cash On Cash
7.28%
Cap Rate
1.17
DSCR
$2,864
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $2,794 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,864
Total Expenses
$2,794
Mortgage P&I
43%
$1,243
Property Taxes
25%
$723
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0