Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.78% first-year return on $52,080 initial cash invested.
0.78%
Cash On Cash
6.78%
Cap Rate
1.11
DSCR
$2,193
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,159 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$2,159
Mortgage P&I
57%
$1,258
Property Taxes
11%
$241
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0