Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.01% first-year return on $51,072 initial cash invested.
3.01%
Cash On Cash
7.39%
Cap Rate
1.18
DSCR
$2,109
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $1,981 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,072
Downpayment
20%
$48,640
Closing costs
1%
$2,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,109
Total Expenses
$1,981
Mortgage P&I
60%
$1,265
Property Taxes
4%
$80
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$127
Maintenance
5%
$105
Other
0%
$0