Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.26% first-year return on $50,127 initial cash invested.
3.26%
Cash On Cash
7.75%
Cap Rate
1.18
DSCR
$2,064
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $1,928 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,127
Downpayment
20%
$47,740
Closing costs
1%
$2,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,064
Total Expenses
$1,928
Mortgage P&I
63%
$1,303
Property Taxes
1%
$17
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0