Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.26% first-year return on $52,080 initial cash invested.
4.26%
Cash On Cash
8.04%
Cap Rate
1.22
DSCR
$2,274
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $2,089 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,274
Total Expenses
$2,089
Mortgage P&I
60%
$1,362
Property Taxes
2%
$49
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0