Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.57% first-year return on $52,080 initial cash invested.
3.57%
Cash On Cash
7.48%
Cap Rate
1.21
DSCR
$2,184
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $2,029 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,184
Total Expenses
$2,029
Mortgage P&I
59%
$1,281
Property Taxes
4%
$92
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0