Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.95% first-year return on $52,374 initial cash invested.
7.95%
Cash On Cash
8.55%
Cap Rate
1.39
DSCR
$2,985
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $2,638 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,374
Downpayment
20%
$49,880
Closing costs
1%
$2,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,985
Total Expenses
$2,638
Mortgage P&I
43%
$1,282
Property Taxes
16%
$492
Home Insurance
3%
$89
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0