Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.45% first-year return on $50,379 initial cash invested.
0.45%
Cash On Cash
7.19%
Cap Rate
1.1
DSCR
$2,267
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $2,248 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,267
Total Expenses
$2,248
Mortgage P&I
58%
$1,306
Property Taxes
12%
$267
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0