Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.37% first-year return on $51,345 initial cash invested.
3.37%
Cash On Cash
7.38%
Cap Rate
1.2
DSCR
$2,174
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $2,030 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,174
Total Expenses
$2,030
Mortgage P&I
58%
$1,251
Property Taxes
6%
$125
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0