Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.16% first-year return on $49,980 initial cash invested.
5.16%
Cash On Cash
7.97%
Cap Rate
1.27
DSCR
$2,351
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,351 income − $2,136 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,351
Total Expenses
$2,136
Mortgage P&I
53%
$1,248
Property Taxes
8%
$193
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0