Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.98% first-year return on $51,450 initial cash invested.
0.98%
Cash On Cash
7.31%
Cap Rate
1.13
DSCR
$2,648
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $2,606 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,648
Total Expenses
$2,606
Mortgage P&I
50%
$1,319
Property Taxes
19%
$513
Home Insurance
3%
$86
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0