Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.33% first-year return on $51,576 initial cash invested.
0.33%
Cash On Cash
7.07%
Cap Rate
1.09
DSCR
$2,027
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,027 income − $2,013 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,027
Total Expenses
$2,013
Mortgage P&I
66%
$1,332
Property Taxes
3%
$66
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0