Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.02% first-year return on $50,400 initial cash invested.
0.02%
Cash On Cash
7.02%
Cap Rate
1.08
DSCR
$1,984
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $1,983 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,984
Total Expenses
$1,983
Mortgage P&I
66%
$1,304
Property Taxes
4%
$80
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0