Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.72% first-year return on $51,639 initial cash invested.
0.72%
Cash On Cash
7.43%
Cap Rate
1.1
DSCR
$2,129
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,129 income − $2,098 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$2,098
Mortgage P&I
65%
$1,386
Property Taxes
3%
$71
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0