Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.84% first-year return on $50,253 initial cash invested.
3.84%
Cash On Cash
7.51%
Cap Rate
1.22
DSCR
$2,215
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $2,054 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,253
Downpayment
20%
$47,860
Closing costs
1%
$2,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,215
Total Expenses
$2,054
Mortgage P&I
55%
$1,225
Property Taxes
7%
$158
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0