Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.48% first-year return on $51,009 initial cash invested.
5.48%
Cash On Cash
8.32%
Cap Rate
1.29
DSCR
$2,933
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,933 income − $2,700 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,933
Total Expenses
$2,700
Mortgage P&I
44%
$1,304
Property Taxes
14%
$399
Home Insurance
3%
$88
HOA
5%
$146
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0