Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.19% first-year return on $50,400 initial cash invested.
3.19%
Cash On Cash
7.46%
Cap Rate
1.21
DSCR
$2,486
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,352 expenses = $134 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
$2,486
Total Expenses
$2,352
Mortgage P&I
50%
$1,235
Property Taxes
16%
$387
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0