Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.55% first-year return on $50,400 initial cash invested.
8.55%
Cash On Cash
8.8%
Cap Rate
1.38
DSCR
$2,543
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,543 income − $2,184 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,543
Total Expenses
$2,184
Mortgage P&I
50%
$1,274
Property Taxes
6%
$165
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0