Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.82% first-year return on $50,967 initial cash invested.
0.82%
Cash On Cash
7.13%
Cap Rate
1.12
DSCR
$2,319
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $2,284 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,967
Downpayment
20%
$48,540
Closing costs
1%
$2,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,319
Total Expenses
$2,284
Mortgage P&I
56%
$1,291
Property Taxes
13%
$302
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0