Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.71% first-year return on $50,400 initial cash invested.
0.71%
Cash On Cash
6.8%
Cap Rate
1.1
DSCR
$1,957
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,957 income − $1,927 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,957
Total Expenses
$1,927
Mortgage P&I
63%
$1,232
Property Taxes
5%
$102
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0